{"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":37,"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":158,"n_cols":55,"rows_kept":158,"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","Costo no eficiente"]
["Edemet Proy con ctas 2022 I","AINAP","AINAPLS","AINAPS071A00000000","2022-06-30","LOS SANTOS",null,14918.45,6021.72,null,0,null,null,20940.169999999998,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},{"$f":"N2*AG2","v":20940.169999999998},{"$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":18846.152999999998},{"$f":"+N2*AA2","v":20940.169999999998}]
["Edemet Proy con ctas 2022 I","AINAP","AINAPCO","AINAPS119A00000000","2022-06-30","COCLE",null,25004.16,10092.75,null,0,null,null,35096.910000000003,null,0,{"$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($D3,3)*1)","v":"NA"},1,{"$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},{"$f":"N3*AG3","v":35096.910000000003},null,{"$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:$1,0),FALSE))","v":1},1,{"$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"},"","","","","","","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:$Z,ROW(AW3),FALSE))","v":"NA"},"NA",{"$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":31587.219000000005},{"$f":"+N3*AA3","v":35096.910000000003}]
["Edemet Proy con ctas 2022 I","DACBT","DACBTVE","DACBTAM3ALA00685132712","2022-06-30","VERAGUAS",null,38600.04,14936.18,null,0,null,null,53536.22,null,0,{"$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($D4,3)*1)","v":"NA"},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,53536.22,null,{"$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:$1,0),FALSE))","v":1},48182.598000000005,53536.22]
["Edemet Proy con ctas 2022 I","DACBT","DACBTLS","DACBTAM3ALA00647828018","2022-06-30","LOS SANTOS",null,24640.400000000001,8763.7199999999993,null,0,null,null,33404.120000000003,null,0,{"$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($D5,3)*1)","v":"NA"},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,33404.120000000003,null,{"$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:$1,0),FALSE))","v":1},30063.708000000002,33404.120000000003]
["Edemet Proy con ctas 2022 I","PEQCO","EM-5000-02","PEQCOO0001","2022-06-30","Panama",null,1276370.98,0,null,0,null,null,1276370.98,null,0,{"$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($D6,4)*1)","v":1},{"$f":"IF(OR(VLOOKUP($B6,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D6=0),\"NA\",RIGHT($D6,3)*1)","v":"NA"},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,1276370.98,null,{"$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:$1,0),FALSE))","v":1},1148733.882,1276370.98]
["Edemet Proy con ctas 2022 I","PEDYM","EM-6110-01","PEDYM000080814F02070","2022-06-30","Panama",null,426102.62,0,null,0,null,null,426102.62,null,0,{"$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($D7,m2Inicio+INDIRECT(B7),m2Fin-m2Inicio+1)*1)","v":2070},{"$f":"IF(OR(VLOOKUP($B7,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D7=0),\"NA\",RIGHT($D7,4)*1)","v":"NA"},{"$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:$BE,2,FALSE)),0,1))","v":1},1,426102.62,null,{"$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:$1,0),FALSE))","v":1},383492.35800000001,426102.62]
["Edemet Proy con ctas 2022 I","PEQCO","EM-5000-01","PEQCOO0001","2022-06-30","Panama",null,105675.56,0,null,0,null,null,105675.56,null,0,{"$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($D8,4)*1)","v":1},{"$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:$BE,2,FALSE)),0,1))","v":1},1,105675.56,null,{"$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:$1,0),FALSE))","v":1},95108.004000000001,105675.56]
["Edemet Proy con ctas 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM101525P030HOC2ALA006","2022-06-30","Panama",null,32122.27,25006.78,null,72.17,null,null,57201.22,null,0,{"$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($D9,PosteInicio,PosteFin-PosteInicio+1)*1))","v":30},{"$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":1525},50.833333333333336,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,57201.22,null,{"$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:$Z,ROW(AJ9),FALSE))","v":50.833333333333336},{"$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:$1,0),FALSE))","v":30},{"$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:$1,0),FALSE))","v":0.3},"NC",{"$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:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","2AL","006","","","","NA",{"$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:$Z,ROW(AW9),FALSE))","v":1525},"NA",1,{"$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:$1,0),FALSE))","v":1},51481.098000000005,57201.22]
["Edemet Proy con ctas 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM149950P999HOC3ALA002","2022-06-30","Panama",null,612667.54,476953.97,null,1376.51,null,null,1090998.02,null,0,{"$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($D10,PosteInicio,PosteFin-PosteInicio+1)*1))","v":999},{"$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":49950},50,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,1090998.02,null,{"$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:$Z,ROW(AJ10),FALSE))","v":50},{"$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:$1,0),FALSE))","v":30},{"$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:$1,0),FALSE))","v":0.3},"NC",{"$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:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","3AL","002","","","","NA",{"$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:$Z,ROW(AW10),FALSE))","v":49950},"NA",1,{"$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:$1,0),FALSE))","v":1},981898.21799999999,1090998.02]
["Edemet Proy con ctas 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM124571P491HOC3ALA002","2022-06-30","Panama",null,301376.78000000003,234618.03,null,677.12,null,null,536671.93000000005,null,0,{"$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($D11,PosteInicio,PosteFin-PosteInicio+1)*1))","v":491},{"$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":24571},50.042769857433811,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,536671.93000000005,null,{"$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:$Z,ROW(AJ11),FALSE))","v":50.042769857433811},{"$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:$1,0),FALSE))","v":30},{"$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:$1,0),FALSE))","v":0.3},"NC",{"$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:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","3AL","002","","","","NA",{"$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:$Z,ROW(AW11),FALSE))","v":24571},"NA",1,{"$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:$1,0),FALSE))","v":1},483004.73700000008,536671.93000000005]
["Edemet Proy con ctas 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM101605P032HOC3ALA004","2022-06-30","Panama",null,40605.86,31611.15,null,91.23,null,null,72308.240000000005,null,0,{"$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($D12,PosteInicio,PosteFin-PosteInicio+1)*1))","v":32},{"$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":1605},50.15625,{"$f":"IF(OR(VLOOKUP($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($D12,4)*1)","v":"NA"},{"$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:$BE,2,FALSE)),0,1))","v":1},1,72308.240000000005,null,{"$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:$Z,ROW(AJ12),FALSE))","v":50.15625},{"$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:$1,0),FALSE))","v":30},{"$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:$1,0),FALSE))","v":0.3},"NC",{"$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:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","3AL","004","","","","NA",{"$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:$Z,ROW(AW12),FALSE))","v":1605},"NA",1,{"$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:$1,0),FALSE))","v":1},65077.416000000005,72308.240000000005]
["Edemet Proy con ctas 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM144889P897HOC3ALA006","2022-06-30","Panama",null,842970.47,656241.91,null,1893.95,null,null,1501106.33,null,0,{"$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($D13,PosteInicio,PosteFin-PosteInicio+1)*1))","v":897},{"$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":44889},50.043478260869563,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,1501106.33,null,{"$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:$Z,ROW(AJ13),FALSE))","v":50.043478260869563},{"$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:$1,0),FALSE))","v":30},{"$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:$1,0),FALSE))","v":0.3},"NC",{"$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:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","3AL","006","","","","NA",{"$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:$Z,ROW(AW13),FALSE))","v":44889},"NA",1,{"$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:$1,0),FALSE))","v":1},1350995.6970000002,1501106.33]
["Edemet Proy con ctas 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM149950P999HOC3ALA1/0","2022-06-30","Panama",null,628278.32999999996,489106.78,null,1411.59,null,null,1118796.7,null,0,{"$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($D14,PosteInicio,PosteFin-PosteInicio+1)*1))","v":999},{"$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":49950},50,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,1118796.7,null,{"$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:$Z,ROW(AJ14),FALSE))","v":50},{"$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:$1,0),FALSE))","v":30},{"$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:$1,0),FALSE))","v":0.3},"NC",{"$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:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","3AL","1/0","","","","NA",{"$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:$Z,ROW(AW14),FALSE))","v":49950},"NA",1,{"$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:$1,0),FALSE))","v":1},1006917.03,1118796.7]
["Edemet Proy con ctas 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM121993P439HOC3ALA1/0","2022-06-30","Panama",null,276625.46000000002,215349.45,null,621.51,null,null,492596.42,null,0,{"$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($D15,PosteInicio,PosteFin-PosteInicio+1)*1))","v":439},{"$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":21993},50.097949886104786,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,492596.42,null,{"$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:$Z,ROW(AJ15),FALSE))","v":50.097949886104786},{"$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:$1,0),FALSE))","v":30},{"$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:$1,0),FALSE))","v":0.3},"NC",{"$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:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","3AL","1/0","","","","NA",{"$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:$Z,ROW(AW15),FALSE))","v":21993},"NA",1,{"$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:$1,0),FALSE))","v":1},443336.77799999999,492596.42]
["Edemet Proy con ctas 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTM101579P031HOC3ALA4/0","2022-06-30","Panama",null,47048.04,36626.300000000003,null,105.71,null,null,83780.05,null,0,{"$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($D16,PosteInicio,PosteFin-PosteInicio+1)*1))","v":31},{"$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":1579},50.935483870967744,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,83780.05,null,{"$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:$Z,ROW(AJ16),FALSE))","v":50.935483870967744},{"$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:$1,0),FALSE))","v":30},{"$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:$1,0),FALSE))","v":0.3},"NC",{"$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:$1,0),FALSE)))","v":"0206170220032403"},"LABTM1","HO","3AL","4/0","","","","NA",{"$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:$Z,ROW(AW16),FALSE))","v":1579},"NA",1,{"$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:$1,0),FALSE))","v":1},75402.044999999998,83780.05]
["Edemet Proy con ctas 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTT100503P010HOC4ALA1/0","2022-06-30","Panama",null,6504.54,5063.7,null,14.61,null,null,11582.85,null,0,{"$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($D17,PosteInicio,PosteFin-PosteInicio+1)*1))","v":10},{"$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":503},50.3,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,11582.85,null,{"$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:$Z,ROW(AJ17),FALSE))","v":50.3},{"$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:$1,0),FALSE)))","v":"0206170220032403"},"LABTT1","HO","4AL","1/0","","","","NA",{"$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:$Z,ROW(AW17),FALSE))","v":503},"NA",1,{"$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:$1,0),FALSE))","v":1},10424.565000000001,11582.85]
["Edemet Proy con ctas 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTT100606P012HOC4ALA336","2022-06-30","Panama",null,17224.490000000002,13409.05,null,38.700000000000003,null,null,30672.240000000002,null,0,{"$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($D18,PosteInicio,PosteFin-PosteInicio+1)*1))","v":12},{"$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":606},50.5,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,30672.240000000002,null,{"$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:$Z,ROW(AJ18),FALSE))","v":50.5},{"$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:$1,0),FALSE)))","v":"0206170220032403"},"LABTT1","HO","4AL","336","","","","NA",{"$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:$Z,ROW(AW18),FALSE))","v":606},"NA",1,{"$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:$1,0),FALSE))","v":1},27605.016000000003,30672.240000000002]
["Edemet Proy con ctas 2022 I","DLABT","GRALNVOSUMCALARQ","DLABTT100277P005HOC4ALA4/0","2022-06-30","Panama",null,4929.16,3837.29,null,11.07,null,null,8777.52,null,0,{"$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($D19,PosteInicio,PosteFin-PosteInicio+1)*1))","v":5},{"$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":277},55.4,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,8777.52,null,{"$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:$Z,ROW(AJ19),FALSE))","v":55.4},{"$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:$1,0),FALSE)))","v":"0206170220032403"},"LABTT1","HO","4AL","4/0","","","","NA",{"$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:$Z,ROW(AW19),FALSE))","v":277},"NA",1,{"$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:$1,0),FALSE))","v":1},7899.7680000000009,8777.52]
["Edemet Proy con ctas 2022 I","DLAMT-13,8","GRALNVOSUMCALARQ","DLAMT138M100384P0088MCHOA004","2022-06-30","Panama",null,48929.81,37174.15,null,171.68,null,null,86275.64,null,0,{"$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($D20,PosteInicio,PosteFin-PosteInicio+1)*1))","v":8},{"$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":384},48,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,86275.64,null,{"$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:$Z,ROW(AJ20),FALSE))","v":48},{"$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:$1,0),FALSE))","v":45},{"$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:$1,0),FALSE))","v":0.3},"CU",{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT138M1","8M","HO","004","","","","NA",{"$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:$Z,ROW(AW20),FALSE))","v":384},"NA",1,{"$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:$1,0),FALSE))","v":1},77648.076000000001,86275.64]
["Edemet Proy con ctas 2022 I","DLAMT-13,8","GRALNVOSUMCALARQ","DLAMT138M149950P9998MCHOA1/0","2022-06-30","Panama",null,781887.84,594034.92000000004,null,2743.44,null,null,1378666.2,null,0,{"$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($D21,PosteInicio,PosteFin-PosteInicio+1)*1))","v":999},{"$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":49950},50,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,1378666.2,null,{"$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:$Z,ROW(AJ21),FALSE))","v":50},{"$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:$1,0),FALSE))","v":45},{"$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:$1,0),FALSE))","v":0.3},"CU",{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT138M1","8M","HO","1/0","","","","NA",{"$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:$Z,ROW(AW21),FALSE))","v":49950},"NA",1,{"$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:$1,0),FALSE))","v":1},1240799.58,1378666.2]
["Edemet Proy con ctas 2022 I","DLAMT-13,8","GRALNVOSUMCALARQ","DLAMT138M127402P5488MCHOA1/0","2022-06-30","Panama",null,428938.97,325883.99,null,1505.04,null,null,756328,null,0,{"$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($D22,PosteInicio,PosteFin-PosteInicio+1)*1))","v":548},{"$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":27402},50.003649635036496,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,756328,null,{"$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:$Z,ROW(AJ22),FALSE))","v":50.003649635036496},{"$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:$1,0),FALSE))","v":45},{"$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:$1,0),FALSE))","v":0.3},"CU",{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT138M1","8M","HO","1/0","","","","NA",{"$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:$Z,ROW(AW22),FALSE))","v":27402},"NA",1,{"$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:$1,0),FALSE))","v":1},680695.20000000007,756328]
["Edemet Proy con ctas 2022 I","DLAMT-13,8","GRALNVOSUMCALARQ","DLAMT138T111478P2308TCHOA1/0","2022-06-30","Panama",null,255992.7,194489.03,null,898.21,null,null,451379.94,null,0,{"$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($D23,PosteInicio,PosteFin-PosteInicio+1)*1))","v":230},{"$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":11478},49.904347826086955,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,451379.94,null,{"$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:$Z,ROW(AJ23),FALSE))","v":49.904347826086955},{"$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:$1,0),FALSE))","v":45},{"$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:$1,0),FALSE))","v":0.3},"CU",{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT138T1","8T","HO","1/0","","","","NA",{"$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:$Z,ROW(AW23),FALSE))","v":11478},"NA",1,{"$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:$1,0),FALSE))","v":1},406241.946,451379.94]
["Edemet Proy con ctas 2022 I","DLAMT-13,8","GRALNVOSUMCALARQ","DLAMT138T101700P0348TCHOA266","2022-06-30","Panama",null,50973.78,38727.050000000003,null,178.85,null,null,89879.679999999993,null,0,{"$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($D24,PosteInicio,PosteFin-PosteInicio+1)*1))","v":34},{"$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":1700},50,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,89879.679999999993,null,{"$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:$Z,ROW(AJ24),FALSE))","v":50},{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT138T1","8T","HO","266","","","","NA",{"$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:$Z,ROW(AW24),FALSE))","v":1700},"NA",1,{"$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:$1,0),FALSE))","v":1},80891.712,89879.679999999993]
["Edemet Proy con ctas 2022 I","DLAMT-13,8","GRALNVOSUMCALARQ","DLAMT138T100890P0188TCHOA477","2022-06-30","Panama",null,20751.580000000002,15765.9,null,72.81,null,null,36590.29,null,0,{"$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($D25,PosteInicio,PosteFin-PosteInicio+1)*1))","v":18},{"$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":890},49.444444444444443,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,36590.29,null,{"$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:$Z,ROW(AJ25),FALSE))","v":49.444444444444443},{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT138T1","8T","HO","477","","","","NA",{"$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:$Z,ROW(AW25),FALSE))","v":890},"NA",1,{"$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:$1,0),FALSE))","v":1},32931.260999999999,36590.29]
["Edemet Proy con ctas 2022 I","DLAMT-13,8","GRALNVOSUMCALARQ","DLAMT138T101053P0218TCHOA1/0","2022-06-30","Panama",null,91757.03,69711.89,null,321.95,null,null,161790.87,null,0,{"$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($D26,PosteInicio,PosteFin-PosteInicio+1)*1))","v":21},{"$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":1053},50.142857142857146,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,161790.87,null,{"$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:$Z,ROW(AJ26),FALSE))","v":50.142857142857146},{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT138T1","8T","HO","1/0","","","","NA",{"$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:$Z,ROW(AW26),FALSE))","v":1053},"NA",1,{"$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:$1,0),FALSE))","v":1},145611.783,161790.87]
["Edemet Proy con ctas 2022 I","DLAMT-13,8","GRALNVOSUMCALARQ","DLAMT138T101885P0388TCHOA477","2022-06-30","Panama",null,103423.65,78575.539999999994,null,362.89,null,null,182362.08,null,0,{"$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($D27,PosteInicio,PosteFin-PosteInicio+1)*1))","v":38},{"$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":1885},49.60526315789474,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,182362.08,null,{"$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:$Z,ROW(AJ27),FALSE))","v":49.60526315789474},{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT138T1","8T","HO","477","","","","NA",{"$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:$Z,ROW(AW27),FALSE))","v":1885},"NA",1,{"$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:$1,0),FALSE))","v":1},164125.872,182362.08]
["Edemet Proy con ctas 2022 I","DLAMT-34,5","GRALNVOSUMCALARQ","DLAMT345M149950P9995MCHOA1/0","2022-06-30","Panama",null,717169.05,574146.53,null,2685.49,null,null,1294001.07,null,0,{"$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($D28,PosteInicio,PosteFin-PosteInicio+1)*1))","v":999},{"$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":49950},50,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,1294001.07,null,{"$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:$Z,ROW(AJ28),FALSE))","v":50},{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT345M1","5M","HO","1/0","","","","NA",{"$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:$Z,ROW(AW28),FALSE))","v":49950},"NA",1,{"$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:$1,0),FALSE))","v":1},1164600.963,1294001.07]
["Edemet Proy con ctas 2022 I","DLAMT-34,5","GRALNVOSUMCALARQ","DLAMT345M119846P3975MCHOA1/0","2022-06-30","Panama",null,284936.68,228112.75,null,1066.97,null,null,514116.4,null,0,{"$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($D29,PosteInicio,PosteFin-PosteInicio+1)*1))","v":397},{"$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":19846},49.989924433249371,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,514116.4,null,{"$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:$Z,ROW(AJ29),FALSE))","v":49.989924433249371},{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT345M1","5M","HO","1/0","","","","NA",{"$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:$Z,ROW(AW29),FALSE))","v":19846},"NA",1,{"$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:$1,0),FALSE))","v":1},462704.76,514116.4]
["Edemet Proy con ctas 2022 I","DLAMT-34,5","GRALNVOSUMCALARQ","DLAMT345T118267P3655TCHOA1/0","2022-06-30","Panama",null,403561.66,323080.77,null,1511.17,null,null,728153.59999999998,null,0,{"$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($D30,PosteInicio,PosteFin-PosteInicio+1)*1))","v":365},{"$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":18267},50.046575342465751,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,728153.59999999998,null,{"$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:$Z,ROW(AJ30),FALSE))","v":50.046575342465751},{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT345T1","5T","HO","1/0","","","","NA",{"$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:$Z,ROW(AW30),FALSE))","v":18267},"NA",1,{"$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:$1,0),FALSE))","v":1},655338.23999999999,728153.59999999998]
["Edemet Proy con ctas 2022 I","DLAMT-34,5","GRALNVOSUMCALARQ","DLAMT345T100497P0105TCHOA266","2022-06-30","Panama",null,32320.98,25875.32,null,121.03,null,null,58317.33,null,0,{"$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($D31,PosteInicio,PosteFin-PosteInicio+1)*1))","v":10},{"$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":497},49.7,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,58317.33,null,{"$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:$Z,ROW(AJ31),FALSE))","v":49.7},{"$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:$1,0),FALSE))","v":45},{"$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:$1,0),FALSE))","v":0.3},"CU",{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT345T1","5T","HO","266","","","","NA",{"$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:$Z,ROW(AW31),FALSE))","v":497},"NA",1,{"$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:$1,0),FALSE))","v":1},52485.597000000002,58317.33]
["Edemet Proy con ctas 2022 I","DLAMT-34,5","GRALNVOSUMCALARQ","DLAMT345T100273P0055TCHOA477","2022-06-30","Panama",null,12201.19,9767.9500000000007,null,45.69,null,null,22014.83,null,0,{"$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($D32,PosteInicio,PosteFin-PosteInicio+1)*1))","v":5},{"$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":273},54.6,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,22014.83,null,{"$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:$Z,ROW(AJ32),FALSE))","v":54.6},{"$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:$1,0),FALSE))","v":45},{"$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:$1,0),FALSE))","v":0.3},"CU",{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT345T1","5T","HO","477","","","","NA",{"$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:$Z,ROW(AW32),FALSE))","v":273},"NA",1,{"$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:$1,0),FALSE))","v":1},19813.347000000002,22014.83]
["Edemet Proy con ctas 2022 I","DLAMT-34,5","GRALNVOSUMCALARQ","DLAMT345T102002P0405TCHOA477","2022-06-30","Panama",null,105686.99,84610.2,null,395.75,null,null,190692.94,null,0,{"$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($D33,PosteInicio,PosteFin-PosteInicio+1)*1))","v":40},{"$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":2002},50.05,{"$f":"IF(OR(VLOOKUP($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:$BE,2,FALSE)),0,1))","v":1},1,190692.94,null,{"$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:$Z,ROW(AJ33),FALSE))","v":50.05},{"$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:$1,0),FALSE))","v":45},{"$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:$1,0),FALSE))","v":0.3},"CU",{"$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:$1,0),FALSE)))","v":"0209200223022603"},"LAMT345T1","5T","HO","477","","","","NA",{"$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:$Z,ROW(AW33),FALSE))","v":2002},"NA",1,{"$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:$1,0),FALSE))","v":1},171623.64600000001,190692.94]
["Edemet Proy con ctas 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTM117851ZB0150B02C4ALA002","2022-06-30","Panama",null,637981.78,860817.34,null,3118.98,null,null,1501918.1,null,0,{"$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":17851},"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:$BE,2,FALSE)),0,1))","v":1},1,1501918.1,null,{"$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:$1,0),FALSE)))","v":"020624022703"},"LSBTM1","AL","002","","","","","NA",{"$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:$Z,ROW(AW34),FALSE))","v":17851},"NA",1,{"$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:$1,0),FALSE))","v":1},1351726.29,1501918.1]
["Edemet Proy con ctas 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTM101431ZB0150B02C4ALA006","2022-06-30","Panama",null,47699.53,64360.12,null,233.19,null,null,112292.84,null,0,{"$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":1431},"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:$BE,2,FALSE)),0,1))","v":1},1,112292.84,null,{"$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:$1,0),FALSE)))","v":"020624022703"},"LSBTM1","AL","006","","","","","NA",{"$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:$Z,ROW(AW35),FALSE))","v":1431},"NA",1,{"$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:$1,0),FALSE))","v":1},101063.556,112292.84]
["Edemet Proy con ctas 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTM103221ZB0150B02C4ALA1/0","2022-06-30","Panama",null,111187.76,150023.65,null,543.58000000000004,null,null,261754.99,null,0,{"$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":3221},"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:$BE,2,FALSE)),0,1))","v":1},1,261754.99,null,{"$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:$1,0),FALSE)))","v":"020624022703"},"LSBTM1","AL","1/0","","","","","NA",{"$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:$Z,ROW(AW36),FALSE))","v":3221},"NA",1,{"$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:$1,0),FALSE))","v":1},235579.49100000001,261754.99]
["Edemet Proy con ctas 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTM102692ZB0320B02C4ALA4/0","2022-06-30","Panama",null,101949.85,137559.09,null,498.41,null,null,240007.35,null,0,{"$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":2692},"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:$BE,2,FALSE)),0,1))","v":1},1,240007.35,null,{"$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:$1,0),FALSE)))","v":"020624022703"},"LSBTM1","AL","4/0","","","","","NA",{"$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:$Z,ROW(AW37),FALSE))","v":2692},"NA",1,{"$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:$1,0),FALSE))","v":1},216006.61500000002,240007.35]
["Edemet Proy con ctas 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTM103259ZB0320B02C4ALA500","2022-06-30","Panama",null,131316.66,177183.21,null,641.98,null,null,309141.84999999998,null,0,{"$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":3259},"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:$BE,2,FALSE)),0,1))","v":1},1,309141.84999999998,null,{"$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:$1,0),FALSE)))","v":"020624022703"},"LSBTM1","AL","500","","","","","NA",{"$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:$Z,ROW(AW38),FALSE))","v":3259},"NA",1,{"$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:$1,0),FALSE))","v":1},278227.66499999998,309141.84999999998]
["Edemet Proy con ctas 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTT100663ZB0150B02C4ALA1/0","2022-06-30","Panama",null,24581.89,33167.910000000003,null,120.18,null,null,57869.98,null,0,{"$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":663},"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:$BE,2,FALSE)),0,1))","v":1},1,57869.98,null,{"$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:$1,0),FALSE)))","v":"020624022703"},"LSBTT1","AL","1/0","","","","","NA",{"$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:$Z,ROW(AW39),FALSE))","v":663},"NA",1,{"$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:$1,0),FALSE))","v":1},52082.982000000004,57869.98]
["Edemet Proy con ctas 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTT105882ZB0320B02C4ALA4/0","2022-06-30","Panama",null,239205.3,322755.40999999997,null,1169.43,null,null,563130.14,null,0,{"$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":5882},"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:$BE,2,FALSE)),0,1))","v":1},1,563130.14,null,{"$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:$1,0),FALSE)))","v":"020624022703"},"LSBTT1","AL","4/0","","","","","NA",{"$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:$Z,ROW(AW40),FALSE))","v":5882},"NA",1,{"$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:$1,0),FALSE))","v":1},506817.12600000005,563130.14]
["Edemet Proy con ctas 2022 I","DLSBT","GRALNVOSUMCALARQ","DLSBTT118119ZB0320B02C4ALA500","2022-06-30","Panama",null,839635.41,1132904.96,null,4104.83,null,null,1976645.2,null,0,{"$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":18119},"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:$BE,2,FALSE)),0,1))","v":1},1,1976645.2,null,{"$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:$1,0),FALSE)))","v":"020624022703"},"LSBTT1","AL","500","","","","","NA",{"$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:$Z,ROW(AW41),FALSE))","v":18119},"NA",1,{"$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:$1,0),FALSE))","v":1},1778980.68,1976645.2]
["Edemet Proy con ctas 2022 I","DLSMT-13,8","GRALNVOSUMCALARQ","DLSMT138M101792ZB0320B02SLAALA1/01/0","2022-06-30","Panama",null,90806.46,110178.17,null,162.25,null,null,201146.88,null,0,{"$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":1792},"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:$BE,2,FALSE)),0,1))","v":1},1,201146.88,null,{"$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:$1,0),FALSE)))","v":"020826043103"},"LSMT138M","LAAL","1/0","","","","","NA",{"$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:$Z,ROW(AW42),FALSE))","v":1792},"NA",1,{"$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:$1,0),FALSE))","v":1},181032.19200000001,201146.88]
["Edemet Proy con ctas 2022 I","DLSMT-13,8","GRALNVOSUMCALARQ","DLSMT138T105602ZB0320B02SLAALA1/01/0","2022-06-30","Panama",null,340660.8,413333.82,null,608.70000000000005,null,null,754603.32,null,0,{"$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":5602},"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:$BE,2,FALSE)),0,1))","v":1},1,754603.32,null,{"$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:$1,0),FALSE)))","v":"020826043103"},"LSMT138T","LAAL","1/0","","","","","NA",{"$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:$Z,ROW(AW43),FALSE))","v":5602},"NA",1,{"$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:$1,0),FALSE))","v":1},679142.98800000001,754603.32]
["Edemet Proy con ctas 2022 I","DLSMT-13,8","GRALNVOSUMCALARQ","DLSMT138T105666ZB0480B02SLAALA4/04/0","2022-06-30","Panama",null,425291.89,516019.23,null,759.92,null,null,942071.04,null,0,{"$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":5666},"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($D44,3)*1)","v":"NA"},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,942071.04,null,{"$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:$1,0),FALSE))","v":1000},{"$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:$1,0),FALSE))","v":0.5},1,{"$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:$1,0),FALSE)))","v":"020826043103"},"LSMT138T","LAAL","4/0","","","","","NA",{"$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:$Z,ROW(AW44),FALSE))","v":5666},"NA",1,{"$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:$1,0),FALSE))","v":1},847863.9360000001,942071.04]
["Edemet Proy con ctas 2022 I","DLSMT-13,8","GRALNVOSUMCALARQ","DLSMT138T103584ZB0480B02SLAALC500500","2022-06-30","Panama",null,305906.76,371165.72,null,546.6,null,null,677619.08,null,0,{"$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":3584},"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($D45,3)*1)","v":"NA"},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,677619.08,null,{"$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:$1,0),FALSE))","v":1000},{"$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:$1,0),FALSE))","v":0.5},1,{"$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:$1,0),FALSE)))","v":"020826043103"},"LSMT138T","LAAL","500","","","","","NA",{"$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:$Z,ROW(AW45),FALSE))","v":3584},"NA",1,{"$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:$1,0),FALSE))","v":1},609857.17200000002,677619.08]
["Edemet Proy con ctas 2022 I","DLSMT-13,8","GRALNVOSUMCALARQ","DLSMT138T109694ZB0480B02SLAALC750750","2022-06-30","Panama",null,1064377.56,1291440.78,null,1901.85,null,null,2357720.19,null,0,{"$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":9694},"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($D46,3)*1)","v":"NA"},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,2357720.19,null,{"$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:$1,0),FALSE))","v":1000},{"$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:$1,0),FALSE))","v":0.5},1,{"$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:$1,0),FALSE)))","v":"020826043103"},"LSMT138T","LAAL","750","","","","","NA",{"$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:$Z,ROW(AW46),FALSE))","v":9694},"NA",1,{"$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:$1,0),FALSE))","v":1},2121948.1710000001,2357720.19]
["Edemet Proy con ctas 2022 I","DLSMT-13,8","GRALNVOSUMCALARQ","DLSMT138T100321ZB0480B02SLACUA4/0002","2022-06-30","Panama",null,30381.18,36862.379999999997,null,54.29,null,null,67297.850000000006,null,0,{"$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":321},"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($D47,3)*1)","v":"NA"},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,67297.850000000006,null,{"$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:$1,0),FALSE))","v":1000},{"$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:$1,0),FALSE))","v":0.5},1,{"$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:$1,0),FALSE)))","v":"020826043103"},"LSMT138T","LACU","4/0","","","","","NA",{"$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:$Z,ROW(AW47),FALSE))","v":321},"NA",1,{"$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:$1,0),FALSE))","v":1},60568.06500000001,67297.850000000006]
["Edemet Proy con ctas 2022 I","DLSMT-13,8","GRALNVOSUMCALARQ","DLSMT138T109568ZB0480B02SLACUC5004/0","2022-06-30","Panama",null,1366309.17,1657783.33,null,2441.35,null,null,3026533.85,null,0,{"$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":9568},"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($D48,3)*1)","v":"NA"},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,3026533.85,null,{"$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:$1,0),FALSE))","v":1000},{"$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:$1,0),FALSE))","v":0.5},1,{"$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:$1,0),FALSE)))","v":"020826043103"},"LSMT138T","LACU","500","","","","","NA",{"$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:$Z,ROW(AW48),FALSE))","v":9568},"NA",1,{"$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:$1,0),FALSE))","v":1},2723880.4650000003,3026533.85]
["Edemet Proy con ctas 2022 I","DLSMT-34,5","GRALNVOSUMCALARQ","DLSMT345M103127ZB0320B02SLAALA1/01/0","2022-06-30","Panama",null,202259.78,255898.92,null,1039.7,null,null,459198.4,null,0,{"$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":3127},"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($D49,3)*1)","v":"NA"},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,459198.4,null,{"$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:$1,0),FALSE))","v":1000},{"$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:$1,0),FALSE))","v":0.5},1,{"$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:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$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:$Z,ROW(AW49),FALSE))","v":"NA"},"NA",1,{"$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:$1,0),FALSE))","v":1},413278.56000000006,459198.4]
["Edemet Proy con ctas 2022 I","DLSMT-34,5","GRALNVOSUMCALARQ","DLSMT345T104351ZB0480B02SLAALA4/04/0","2022-06-30","Panama",null,309860.34000000003,392035.05,null,1592.82,null,null,703488.21,null,0,{"$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":4351},"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($D50,3)*1)","v":"NA"},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,703488.21,null,{"$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:$1,0),FALSE))","v":1000},{"$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:$1,0),FALSE))","v":0.5},1,{"$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:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$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:$Z,ROW(AW50),FALSE))","v":"NA"},"NA",1,{"$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:$1,0),FALSE))","v":1},633139.38899999997,703488.21]
["Edemet Proy con ctas 2022 I","DLSMT-34,5","GRALNVOSUMCALARQ","DLSMT345T101769ZB0480B02SLAALC500500","2022-06-30","Panama",null,119028.19,150594.37,null,611.86,null,null,270234.42,null,0,{"$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":1769},"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($D51,3)*1)","v":"NA"},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,270234.42,null,{"$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:$1,0),FALSE))","v":1000},{"$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:$1,0),FALSE))","v":0.5},1,{"$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:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$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:$Z,ROW(AW51),FALSE))","v":"NA"},"NA",1,{"$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:$1,0),FALSE))","v":1},243210.978,270234.42]
["Edemet Proy con ctas 2022 I","DLSMT-34,5","GRALNVOSUMCALARQ","DLSMT345T100489ZB0480B02SLACUC500500","2022-06-30","Panama",null,49122.01,62149.13,null,252.51,null,null,111523.65,null,0,{"$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":489},"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($D52,3)*1)","v":"NA"},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,111523.65,null,{"$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:$1,0),FALSE))","v":1000},{"$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:$1,0),FALSE))","v":0.5},1,{"$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:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$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:$Z,ROW(AW52),FALSE))","v":"NA"},"NA",1,{"$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:$1,0),FALSE))","v":1},100371.285,111523.65]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10010IP173","2022-06-30","Panama",null,305240.15999999997,117964.85,null,333.28,null,null,423538.29,null,0,{"$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($D53,3)*1)","v":173},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,423538.29,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0010IP","","","","","","NA",{"$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:$Z,ROW(AW53),FALSE))","v":173},"NA",1,{"$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:$1,0),FALSE))","v":1},381184.46100000001,423538.29]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10025IP209","2022-06-30","Panama",null,400877.14,154925.26,null,437.7,null,null,556240.1,null,0,{"$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($D54,3)*1)","v":209},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,556240.1,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0025IP","","","","","","NA",{"$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:$Z,ROW(AW54),FALSE))","v":209},"NA",1,{"$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:$1,0),FALSE))","v":1},500616.08999999997,556240.1]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10050IG009","2022-06-30","Panama",null,65105.79,25161.15,null,71.09,null,null,90338.03,null,0,{"$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($D55,3)*1)","v":9},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,90338.03,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0050IG","","","","","","NA",{"$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:$Z,ROW(AW55),FALSE))","v":9},"NA",1,{"$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:$1,0),FALSE))","v":1},81304.226999999999,90338.03]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10050IP167","2022-06-30","Panama",null,664083.97,256645.67,null,725.09,null,null,921454.73,null,0,{"$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($D56,3)*1)","v":167},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,921454.73,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0050IP","","","","","","NA",{"$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:$Z,ROW(AW56),FALSE))","v":167},"NA",1,{"$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:$1,0),FALSE))","v":1},829309.25699999998,921454.73]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10075IP095","2022-06-30","Panama",null,411380.32,158984.38,null,449.17,null,null,570813.87,null,0,{"$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($D57,3)*1)","v":95},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,570813.87,null,{"$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:$Z,ROW(AW57),FALSE))","v":95},"NA",1,{"$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:$1,0),FALSE))","v":1},513732.48300000001,570813.87]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10100IG002","2022-06-30","Panama",null,21751.41,8406.17,null,23.75,null,null,30181.33,null,0,{"$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($D58,3)*1)","v":2},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,30181.33,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0100IG","","","","","","NA",{"$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:$Z,ROW(AW58),FALSE))","v":2},"NA",1,{"$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:$1,0),FALSE))","v":1},27163.197000000004,30181.33]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10100IP005","2022-06-30","Panama",null,42217.99,16315.8,null,46.1,null,null,58579.89,null,0,{"$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($D59,3)*1)","v":5},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,58579.89,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0100IP","","","","","","NA",{"$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:$Z,ROW(AW59),FALSE))","v":5},"NA",1,{"$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:$1,0),FALSE))","v":1},52721.900999999998,58579.89]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138M10167IP003","2022-06-30","Panama",null,43533.06,16824.03,null,47.53,null,null,60404.62,null,0,{"$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($D60,3)*1)","v":3},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,60404.62,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138M","0167IP","","","","","","NA",{"$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:$Z,ROW(AW60),FALSE))","v":3},"NA",1,{"$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:$1,0),FALSE))","v":1},54364.158000000003,60404.62]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T10075IP006","2022-06-30","Panama",null,30525.72,11797.14,null,33.33,null,null,42356.19,null,0,{"$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($D61,3)*1)","v":6},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,42356.19,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138T","0075IP","","","","","","NA",{"$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:$Z,ROW(AW61),FALSE))","v":6},"NA",1,{"$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:$1,0),FALSE))","v":1},38120.571000000004,42356.19]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T10150IG003","2022-06-30","Panama",null,44631.360000000001,17248.490000000002,null,48.73,null,null,61928.58,null,0,{"$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($D62,3)*1)","v":3},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,61928.58,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138T","0150IG","","","","","","NA",{"$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:$Z,ROW(AW62),FALSE))","v":3},"NA",1,{"$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:$1,0),FALSE))","v":1},55735.722000000002,61928.58]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T20150IP015","2022-06-30","Panama",null,181042.52,69966.720000000001,null,197.67,null,null,251206.91,null,0,{"$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($D63,3)*1)","v":15},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,251206.91,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138T","0150IP","","","","","","NA",{"$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:$Z,ROW(AW63),FALSE))","v":15},"NA",1,{"$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:$1,0),FALSE))","v":1},226086.21900000001,251206.91]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T30225IP004","2022-06-30","Panama",null,62989.89,24343.43,null,68.78,null,null,87402.1,null,0,{"$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($D64,3)*1)","v":4},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,87402.1,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138T","0225IP","","","","","","NA",{"$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:$Z,ROW(AW64),FALSE))","v":4},"NA",1,{"$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:$1,0),FALSE))","v":1},78661.890000000014,87402.1]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T10300IG011","2022-06-30","Panama",null,290246.81,112170.43,null,316.91000000000003,null,null,402734.15,null,0,{"$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($D65,3)*1)","v":11},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,402734.15,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138T","0300IG","","","","","","NA",{"$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:$Z,ROW(AW65),FALSE))","v":11},"NA",1,{"$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:$1,0),FALSE))","v":1},362460.73500000004,402734.15]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T10300SG003","2022-06-30","Panama",null,100261.25,38747.53,null,109.47,null,null,139118.25,null,0,{"$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($D66,3)*1)","v":3},{"$f":"IF(OR(AND(W66=\"NA\",X66=\"NA\"),AND(W66=\"NA\",X66>CantTrbtOtCMin),AND(W66>CantTrbtOtCMin,X66=\"NA\")),1,0)","v":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:$BE,2,FALSE)),0,1))","v":1},1,139118.25,null,{"$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:$1,0),FALSE))","v":1},{"$f":"IF(AJ66=\"NA\",1,IF(AJ66<=AK66*(1+AL66),\"CU\",\"NC\"))","v":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:$1,0),FALSE)))","v":"02081106"},"TRMB138T",{"$f":"IF(MID(AN66,5,2)=\"\",\"\",MID(D66,MID(AN66,5,2),MID(AN66,7,2)))","v":"0300SG"},{"$f":"IF(MID(AN66,9,2)=\"\",\"\",MID(D66,MID(AN66,9,2),MID(AN66,11,2)))","v":""},{"$f":"IF(MID(AN66,13,2)=\"\",\"\",MID(D66,MID(AN66,13,2),MID(AN66,15,2)))","v":""},{"$f":"IF(MID(AN66,17,2)=\"\",\"\",MID(D66,MID(AN66,17,2),MID(AN66,19,2)))","v":""},{"$f":"IF(MID(AN66,21,2)=\"\",\"\",MID(D66,MID(AN66,21,2),MID(AN66,23,2)))","v":""},{"$f":"IF(MID(AN66,25,2)=\"\",\"\",MID(D66,MID(AN66,25,2),MID(AN66,27,2)))","v":""},"NA",{"$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:$Z,ROW(AW66),FALSE))","v":3},{"$f":"IF(AV66=\"NA\",\"NA\",IF(AW66=0,0,N66/AW66))","v":"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:$1,0),FALSE))","v":1},125206.425,139118.25]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T10500IG014","2022-06-30","Panama",null,396562.31,153257.73000000001,null,432.99,null,null,550253.03,null,0,{"$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($D67,3)*1)","v":14},1,{"$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},{"$f":"N67*AG67","v":550253.03},null,{"$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:$1,0),FALSE))","v":1},1,{"$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:$1,0),FALSE)))","v":"02081106"},{"$f":"IF(OR(MID(AN67,1,2)=\"\",MID(AN67,1,2)=\"NA\"),\"X\",MID(D67,MID(AN67,1,2),MID(AN67,3,2)))","v":"TRMB138T"},"0500IG","","","","","","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:$Z,ROW(AW67),FALSE))","v":14},"NA",1,{"$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":495227.72700000001},{"$f":"+N67*AA67","v":550253.03}]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T10500SG002","2022-06-30","Panama",null,58711.34,22689.919999999998,null,64.11,null,null,81465.37,null,0,{"$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($D68,3)*1)","v":2},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,81465.37,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138T","0500SG","","","","","","NA",{"$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:$Z,ROW(AW68),FALSE))","v":2},"NA",{"$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:$1,0),FALSE))","v":1},73318.832999999999,81465.37]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T10750IG009","2022-06-30","Panama",null,385222.52,148875.29,null,420.61,null,null,534518.42000000004,null,0,{"$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($D69,3)*1)","v":9},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,534518.42000000004,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138T","0750IG","","","","","","NA",{"$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:$Z,ROW(AW69),FALSE))","v":9},"NA",1,{"$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:$1,0),FALSE))","v":1},481066.57800000004,534518.42000000004]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T11000IG006","2022-06-30","Panama",null,359599.48,138972.85999999999,null,392.64,null,null,498964.98,null,0,{"$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($D70,3)*1)","v":6},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,498964.98,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138T","1000IG","","","","","","NA",{"$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:$Z,ROW(AW70),FALSE))","v":6},"NA",1,{"$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:$1,0),FALSE))","v":1},449068.48200000002,498964.98]
["Edemet Proy con ctas 2022 I","DTRMB-13,8","GRALNVOSUMCALARQ","DTRMB138T12500IG001","2022-06-30","Panama",null,162293.46,62720.85,null,177.2,null,null,225191.51,null,0,{"$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($D71,3)*1)","v":1},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,225191.51,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB138T","2500IG","","","","","","NA",{"$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:$Z,ROW(AW71),FALSE))","v":1},"NA",1,{"$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:$1,0),FALSE))","v":1},202672.35900000003,225191.51]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10010IP151","2022-06-30","Panama",null,414268.49,171775.08,null,696.4,null,null,586739.97,null,0,{"$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($D72,3)*1)","v":151},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,586739.97,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0010IP","","","","","","NA",{"$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:$Z,ROW(AW72),FALSE))","v":151},"NA",1,{"$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:$1,0),FALSE))","v":1},528065.973,586739.97]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10025IP176","2022-06-30","Panama",null,553889.69999999995,229668.57,null,931.11,null,null,784489.38,null,0,{"$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($D73,3)*1)","v":176},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,784489.38,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0025IP","","","","","","NA",{"$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:$Z,ROW(AW73),FALSE))","v":176},"NA",1,{"$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:$1,0),FALSE))","v":1},706040.44200000004,784489.38]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10050IG012","2022-06-30","Panama",null,112043.16,46458.33,null,188.35,null,null,158689.84,null,0,{"$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($D74,3)*1)","v":12},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,158689.84,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0050IG","","","","","","NA",{"$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:$Z,ROW(AW74),FALSE))","v":12},"NA",1,{"$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:$1,0),FALSE))","v":1},142820.856,158689.84]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10050IP115","2022-06-30","Panama",null,510040.32000000001,211486.56,null,857.4,null,null,722384.28,null,0,{"$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($D75,3)*1)","v":115},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,722384.28,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0050IP","","","","","","NA",{"$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:$Z,ROW(AW75),FALSE))","v":115},"NA",1,{"$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:$1,0),FALSE))","v":1},650145.85200000007,722384.28]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10075IP035","2022-06-30","Panama",null,189242.89,78468.95,null,318.12,null,null,268029.96000000002,null,0,{"$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($D76,3)*1)","v":35},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,268029.96000000002,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0075IP","","","","","","NA",{"$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:$Z,ROW(AW76),FALSE))","v":35},"NA",1,{"$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:$1,0),FALSE))","v":1},241226.96400000004,268029.96000000002]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10100IG004","2022-06-30","Panama",null,63490.46,26326.11,null,106.73,null,null,89923.3,null,0,{"$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($D77,3)*1)","v":4},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,89923.3,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0100IG","","","","","","NA",{"$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:$Z,ROW(AW77),FALSE))","v":4},"NA",1,{"$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:$1,0),FALSE))","v":1},80930.97,89923.3]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10100IP001","2022-06-30","Panama",null,13547.48,5617.42,null,22.77,null,null,19187.669999999998,null,0,{"$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($D78,m2Inicio+INDIRECT(B78),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$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($D78,3)*1)","v":1},1,{"$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:$BE,2,FALSE)),0,1))","v":1},1,19187.669999999998,null,{"$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:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0100IP","","","","","","NA",{"$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:$Z,ROW(AW78),FALSE))","v":1},"NA",1,{"$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:$1,0),FALSE))","v":1},17268.902999999998,19187.669999999998]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10167IG002","2022-06-30","Panama",null,42761.41,17730.88,null,71.88,null,null,60564.17,null,0,{"$f":"IF(OR(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D79=0),\"NA\",IF($B79=\"DLABT\",MID($D79,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D79,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D79=0),\"NA\",IF(OR($B79=\"DLABT\",$B79=\"DLSBT\"),MID($D79,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D79,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D79=0),\"NA\",IF($B79=\"DLSBT\",MID($D79,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D79,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D79=0),\"NA\",MID($D79,m2Inicio+INDIRECT(B79),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D79=0),\"NA\",RIGHT($D79,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D79=0),\"NA\",RIGHT($D79,3)*1)","v":2},1,{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V79<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E79<=FechaMin,E79>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H79<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N79=0,0,IF(OR(I79/N79<=MObraMin,I79/N79>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N79<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q79<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R79<=INDIRECT(VLOOKUP(B79,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,60564.17,null,{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ79),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D79=0,\"\",VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0167IG","","","","","","NA",{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW79),FALSE))","v":2},"NA",1,{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B79,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B79,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B79,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},54507.752999999997,60564.17]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10250IP003","2022-06-30","Panama",null,60447.83,25064.5,null,101.62,null,null,85613.95,null,0,{"$f":"IF(OR(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D80=0),\"NA\",IF($B80=\"DLABT\",MID($D80,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D80,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D80=0),\"NA\",IF(OR($B80=\"DLABT\",$B80=\"DLSBT\"),MID($D80,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D80,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D80=0),\"NA\",IF($B80=\"DLSBT\",MID($D80,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D80,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D80=0),\"NA\",MID($D80,m2Inicio+INDIRECT(B80),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D80=0),\"NA\",RIGHT($D80,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D80=0),\"NA\",RIGHT($D80,3)*1)","v":3},1,{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V80<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E80<=FechaMin,E80>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H80<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N80=0,0,IF(OR(I80/N80<=MObraMin,I80/N80>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N80<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q80<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R80<=INDIRECT(VLOOKUP(B80,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,85613.95,null,{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ80),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D80=0,\"\",VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0250IP","","","","","","NA",{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW80),FALSE))","v":3},"NA",1,{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B80,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B80,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B80,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},77052.554999999993,85613.95]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345M10500IP002","2022-06-30","Panama",null,48178.76,19977.169999999998,null,80.989999999999995,null,null,68236.92,null,0,{"$f":"IF(OR(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D81=0),\"NA\",IF($B81=\"DLABT\",MID($D81,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D81,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D81=0),\"NA\",IF(OR($B81=\"DLABT\",$B81=\"DLSBT\"),MID($D81,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D81,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D81=0),\"NA\",IF($B81=\"DLSBT\",MID($D81,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D81,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D81=0),\"NA\",MID($D81,m2Inicio+INDIRECT(B81),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D81=0),\"NA\",RIGHT($D81,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D81=0),\"NA\",RIGHT($D81,3)*1)","v":2},1,{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V81<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E81<=FechaMin,E81>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H81<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N81=0,0,IF(OR(I81/N81<=MObraMin,I81/N81>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N81<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q81<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R81<=INDIRECT(VLOOKUP(B81,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,68236.92,null,{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ81),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D81=0,\"\",VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345M","0500IP","","","","","","NA",{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW81),FALSE))","v":2},"NA",1,{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B81,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B81,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B81,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},61413.228000000003,68236.92]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345T10075IP005","2022-06-30","Panama",null,42805.02,17748.96,null,71.959999999999994,null,null,60625.94,null,0,{"$f":"IF(OR(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D82=0),\"NA\",IF($B82=\"DLABT\",MID($D82,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D82,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D82=0),\"NA\",IF(OR($B82=\"DLABT\",$B82=\"DLSBT\"),MID($D82,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D82,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D82=0),\"NA\",IF($B82=\"DLSBT\",MID($D82,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D82,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D82=0),\"NA\",MID($D82,m2Inicio+INDIRECT(B82),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D82=0),\"NA\",RIGHT($D82,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D82=0),\"NA\",RIGHT($D82,3)*1)","v":5},1,{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V82<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E82<=FechaMin,E82>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H82<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N82=0,0,IF(OR(I82/N82<=MObraMin,I82/N82>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N82<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q82<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R82<=INDIRECT(VLOOKUP(B82,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,60625.94,null,{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ82),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D82=0,\"\",VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345T","0075IP","","","","","","NA",{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW82),FALSE))","v":5},"NA",1,{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B82,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B82,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B82,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},54563.346000000005,60625.94]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345T10150IG003","2022-06-30","Panama",null,58262.12,24158.2,null,97.94,null,null,82518.259999999995,null,0,{"$f":"IF(OR(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D83=0),\"NA\",IF($B83=\"DLABT\",MID($D83,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D83,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D83=0),\"NA\",IF(OR($B83=\"DLABT\",$B83=\"DLSBT\"),MID($D83,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D83,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D83=0),\"NA\",IF($B83=\"DLSBT\",MID($D83,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D83,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D83=0),\"NA\",MID($D83,m2Inicio+INDIRECT(B83),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D83=0),\"NA\",RIGHT($D83,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D83=0),\"NA\",RIGHT($D83,3)*1)","v":3},1,{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V83<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E83<=FechaMin,E83>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H83<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N83=0,0,IF(OR(I83/N83<=MObraMin,I83/N83>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N83<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q83<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R83<=INDIRECT(VLOOKUP(B83,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,82518.259999999995,null,{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ83),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D83=0,\"\",VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345T","0150IG","","","","","","NA",{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW83),FALSE))","v":3},"NA",1,{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B83,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B83,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B83,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},74266.433999999994,82518.259999999995]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345T20150IP004","2022-06-30","Panama",null,56456.03,23409.31,null,94.9,null,null,79960.240000000005,null,0,{"$f":"IF(OR(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D84=0),\"NA\",IF($B84=\"DLABT\",MID($D84,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D84,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D84=0),\"NA\",IF(OR($B84=\"DLABT\",$B84=\"DLSBT\"),MID($D84,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D84,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D84=0),\"NA\",IF($B84=\"DLSBT\",MID($D84,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D84,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D84=0),\"NA\",MID($D84,m2Inicio+INDIRECT(B84),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D84=0),\"NA\",RIGHT($D84,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D84=0),\"NA\",RIGHT($D84,3)*1)","v":4},1,{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V84<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E84<=FechaMin,E84>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H84<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N84=0,0,IF(OR(I84/N84<=MObraMin,I84/N84>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N84<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q84<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R84<=INDIRECT(VLOOKUP(B84,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,79960.240000000005,null,{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ84),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D84=0,\"\",VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345T","0150IP","","","","","","NA",{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW84),FALSE))","v":4},"NA",1,{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B84,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B84,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B84,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},71964.216,79960.240000000005]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345T10300IG006","2022-06-30","Panama",null,156612.17000000001,64938.73,null,263.27,null,null,221814.17,null,0,{"$f":"IF(OR(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D85=0),\"NA\",IF($B85=\"DLABT\",MID($D85,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D85,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D85=0),\"NA\",IF(OR($B85=\"DLABT\",$B85=\"DLSBT\"),MID($D85,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D85,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D85=0),\"NA\",IF($B85=\"DLSBT\",MID($D85,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D85,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D85=0),\"NA\",MID($D85,m2Inicio+INDIRECT(B85),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D85=0),\"NA\",RIGHT($D85,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D85=0),\"NA\",RIGHT($D85,3)*1)","v":6},1,{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V85<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E85<=FechaMin,E85>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H85<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N85=0,0,IF(OR(I85/N85<=MObraMin,I85/N85>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N85<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q85<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R85<=INDIRECT(VLOOKUP(B85,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,221814.17,null,{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ85),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D85=0,\"\",VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345T","0300IG","","","","","","NA",{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW85),FALSE))","v":6},"NA",1,{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B85,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B85,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B85,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},199632.75300000003,221814.17]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345T10500IG002","2022-06-30","Panama",null,77316.91,32059.21,null,129.97,null,null,109506.09,null,0,{"$f":"IF(OR(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D86=0),\"NA\",IF($B86=\"DLABT\",MID($D86,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D86,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D86=0),\"NA\",IF(OR($B86=\"DLABT\",$B86=\"DLSBT\"),MID($D86,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D86,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D86=0),\"NA\",IF($B86=\"DLSBT\",MID($D86,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D86,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D86=0),\"NA\",MID($D86,m2Inicio+INDIRECT(B86),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D86=0),\"NA\",RIGHT($D86,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D86=0),\"NA\",RIGHT($D86,3)*1)","v":2},1,{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V86<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E86<=FechaMin,E86>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H86<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N86=0,0,IF(OR(I86/N86<=MObraMin,I86/N86>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N86<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q86<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R86<=INDIRECT(VLOOKUP(B86,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,109506.09,null,{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ86),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D86=0,\"\",VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345T","0500IG","","","","","","NA",{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW86),FALSE))","v":2},"NA",1,{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B86,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B86,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B86,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},98555.481,109506.09]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345T10750IG003","2022-06-30","Panama",null,151541.17000000001,62836.06,null,254.75,null,null,214631.98,null,0,{"$f":"IF(OR(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D87=0),\"NA\",IF($B87=\"DLABT\",MID($D87,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D87,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D87=0),\"NA\",IF(OR($B87=\"DLABT\",$B87=\"DLSBT\"),MID($D87,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D87,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D87=0),\"NA\",IF($B87=\"DLSBT\",MID($D87,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D87,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D87=0),\"NA\",MID($D87,m2Inicio+INDIRECT(B87),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D87=0),\"NA\",RIGHT($D87,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D87=0),\"NA\",RIGHT($D87,3)*1)","v":3},1,{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V87<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E87<=FechaMin,E87>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H87<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N87=0,0,IF(OR(I87/N87<=MObraMin,I87/N87>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N87<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q87<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R87<=INDIRECT(VLOOKUP(B87,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,214631.98,null,{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ87),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D87=0,\"\",VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345T","0750IG","","","","","","NA",{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW87),FALSE))","v":3},"NA",1,{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B87,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B87,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B87,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},193168.78200000001,214631.98]
["Edemet Proy con ctas 2022 I","DTRMB-34,5","GRALNVOSUMCALARQ","DTRMB345T11000IG002","2022-06-30","Panama",null,130631.88,54166.080000000002,null,219.6,null,null,185017.56,null,0,{"$f":"IF(OR(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D88=0),\"NA\",IF($B88=\"DLABT\",MID($D88,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D88,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D88=0),\"NA\",IF(OR($B88=\"DLABT\",$B88=\"DLSBT\"),MID($D88,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D88,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D88=0),\"NA\",IF($B88=\"DLSBT\",MID($D88,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D88,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D88=0),\"NA\",MID($D88,m2Inicio+INDIRECT(B88),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D88=0),\"NA\",RIGHT($D88,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D88=0),\"NA\",RIGHT($D88,3)*1)","v":2},1,{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V88<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E88<=FechaMin,E88>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H88<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N88=0,0,IF(OR(I88/N88<=MObraMin,I88/N88>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N88<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q88<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R88<=INDIRECT(VLOOKUP(B88,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,185017.56,null,{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ88),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D88=0,\"\",VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"02081106"},"TRMB345T","1000IG","","","","","","NA",{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW88),FALSE))","v":2},"NA",1,{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B88,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B88,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B88,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},166515.804,185017.56]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-HERRERA","CMEDIMBSNO999","2022-06-30","Panama",null,41548.18,14036.01,null,0,null,null,55584.19,null,0,{"$f":"IF(OR(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D89=0),\"NA\",IF($B89=\"DLABT\",MID($D89,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D89,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D89=0),\"NA\",IF(OR($B89=\"DLABT\",$B89=\"DLSBT\"),MID($D89,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D89,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D89=0),\"NA\",IF($B89=\"DLSBT\",MID($D89,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D89,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D89=0),\"NA\",MID($D89,m2Inicio+INDIRECT(B89),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D89=0),\"NA\",RIGHT($D89,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D89=0),\"NA\",RIGHT($D89,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V89<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E89<=FechaMin,E89>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H89<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N89=0,0,IF(OR(I89/N89<=MObraMin,I89/N89>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N89<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q89<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R89<=INDIRECT(VLOOKUP(B89,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,55584.19,null,{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ89),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D89=0,\"\",VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW89),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B89,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B89,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B89,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},50025.771000000001,55584.19]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-HERRERA","CMEDIMBSNO342","2022-06-30","Panama",null,14223.7,4805.12,null,0,null,null,19028.82,null,0,{"$f":"IF(OR(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D90=0),\"NA\",IF($B90=\"DLABT\",MID($D90,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D90,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D90=0),\"NA\",IF(OR($B90=\"DLABT\",$B90=\"DLSBT\"),MID($D90,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D90,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D90=0),\"NA\",IF($B90=\"DLSBT\",MID($D90,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D90,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D90=0),\"NA\",MID($D90,m2Inicio+INDIRECT(B90),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D90=0),\"NA\",RIGHT($D90,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D90=0),\"NA\",RIGHT($D90,3)*1)","v":342},1,{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V90<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E90<=FechaMin,E90>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H90<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N90=0,0,IF(OR(I90/N90<=MObraMin,I90/N90>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N90<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q90<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R90<=INDIRECT(VLOOKUP(B90,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,19028.82,null,{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ90),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D90=0,\"\",VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW90),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B90,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B90,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B90,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},17125.938000000002,19028.82]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-HERRERA","CMEDIMBDNO050","2022-06-30","Panama",null,27395.69,714.31,null,0,null,null,28110,null,0,{"$f":"IF(OR(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D91=0),\"NA\",IF($B91=\"DLABT\",MID($D91,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D91,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D91=0),\"NA\",IF(OR($B91=\"DLABT\",$B91=\"DLSBT\"),MID($D91,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D91,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D91=0),\"NA\",IF($B91=\"DLSBT\",MID($D91,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D91,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D91=0),\"NA\",MID($D91,m2Inicio+INDIRECT(B91),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D91=0),\"NA\",RIGHT($D91,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D91=0),\"NA\",RIGHT($D91,3)*1)","v":50},1,{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V91<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E91<=FechaMin,E91>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H91<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N91=0,0,IF(OR(I91/N91<=MObraMin,I91/N91>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N91<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q91<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R91<=INDIRECT(VLOOKUP(B91,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,28110,null,{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ91),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D91=0,\"\",VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW91),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B91,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B91,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B91,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},25299,28110]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-HERRERA","CMEDITBDTI033","2022-06-30","Panama",null,36648.730000000003,1410.27,null,0,null,null,38059,null,0,{"$f":"IF(OR(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D92=0),\"NA\",IF($B92=\"DLABT\",MID($D92,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D92,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D92=0),\"NA\",IF(OR($B92=\"DLABT\",$B92=\"DLSBT\"),MID($D92,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D92,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D92=0),\"NA\",IF($B92=\"DLSBT\",MID($D92,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D92,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D92=0),\"NA\",MID($D92,m2Inicio+INDIRECT(B92),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D92=0),\"NA\",RIGHT($D92,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D92=0),\"NA\",RIGHT($D92,3)*1)","v":33},1,{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V92<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E92<=FechaMin,E92>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H92<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N92=0,0,IF(OR(I92/N92<=MObraMin,I92/N92>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N92<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q92<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R92<=INDIRECT(VLOOKUP(B92,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,38059,null,{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ92),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D92=0,\"\",VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW92),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B92,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B92,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B92,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},34253.1,38059]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-HERRERA","CMEDITMTTT001","2022-06-30","Panama",null,24052.09,914.91,null,0,null,null,24967,null,0,{"$f":"IF(OR(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D93=0),\"NA\",IF($B93=\"DLABT\",MID($D93,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D93,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D93=0),\"NA\",IF(OR($B93=\"DLABT\",$B93=\"DLSBT\"),MID($D93,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D93,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D93=0),\"NA\",IF($B93=\"DLSBT\",MID($D93,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D93,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D93=0),\"NA\",MID($D93,m2Inicio+INDIRECT(B93),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D93=0),\"NA\",RIGHT($D93,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D93=0),\"NA\",RIGHT($D93,3)*1)","v":1},1,{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V93<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E93<=FechaMin,E93>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H93<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N93=0,0,IF(OR(I93/N93<=MObraMin,I93/N93>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N93<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q93<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R93<=INDIRECT(VLOOKUP(B93,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,24967,null,{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ93),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D93=0,\"\",VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW93),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B93,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B93,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B93,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},22470.3,24967]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-HERRERA","CMEDITMTTT004","2022-06-30","Panama",null,33020.32,504.68,null,0,null,null,33525,null,0,{"$f":"IF(OR(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D94=0),\"NA\",IF($B94=\"DLABT\",MID($D94,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D94,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D94=0),\"NA\",IF(OR($B94=\"DLABT\",$B94=\"DLSBT\"),MID($D94,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D94,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D94=0),\"NA\",IF($B94=\"DLSBT\",MID($D94,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D94,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D94=0),\"NA\",MID($D94,m2Inicio+INDIRECT(B94),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D94=0),\"NA\",RIGHT($D94,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D94=0),\"NA\",RIGHT($D94,3)*1)","v":4},1,{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V94<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E94<=FechaMin,E94>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H94<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N94=0,0,IF(OR(I94/N94<=MObraMin,I94/N94>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N94<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q94<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R94<=INDIRECT(VLOOKUP(B94,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,33525,null,{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ94),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D94=0,\"\",VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW94),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B94,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B94,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B94,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},30172.5,33525]
["Edemet Proy con ctas 2022 I","AINAP","AINAPHE","AINAPS047A00000000","2022-06-30","HERRERA",null,9875.59,3986.21,null,0,null,null,13861.8,null,0,{"$f":"IF(OR(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D95=0),\"NA\",IF($B95=\"DLABT\",MID($D95,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D95,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D95=0),\"NA\",IF(OR($B95=\"DLABT\",$B95=\"DLSBT\"),MID($D95,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D95,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D95=0),\"NA\",IF($B95=\"DLSBT\",MID($D95,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D95,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D95=0),\"NA\",MID($D95,m2Inicio+INDIRECT(B95),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D95=0),\"NA\",RIGHT($D95,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D95=0),\"NA\",RIGHT($D95,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V95<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E95<=FechaMin,E95>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H95<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N95=0,0,IF(OR(I95/N95<=MObraMin,I95/N95>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N95<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q95<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R95<=INDIRECT(VLOOKUP(B95,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,13861.8,null,{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ95),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D95=0,\"\",VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW95),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B95,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B95,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B95,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},12475.619999999999,13861.8]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-LOSSANTOS","CMEDIMBSNO999","2022-06-30","Panama",null,42122.6,14027.54,null,0,null,null,56150.14,null,0,{"$f":"IF(OR(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D96=0),\"NA\",IF($B96=\"DLABT\",MID($D96,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D96,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D96=0),\"NA\",IF(OR($B96=\"DLABT\",$B96=\"DLSBT\"),MID($D96,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D96,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D96=0),\"NA\",IF($B96=\"DLSBT\",MID($D96,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D96,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D96=0),\"NA\",MID($D96,m2Inicio+INDIRECT(B96),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D96=0),\"NA\",RIGHT($D96,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D96=0),\"NA\",RIGHT($D96,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V96<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E96<=FechaMin,E96>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H96<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N96=0,0,IF(OR(I96/N96<=MObraMin,I96/N96>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N96<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q96<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R96<=INDIRECT(VLOOKUP(B96,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,56150.14,null,{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ96),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D96=0,\"\",VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW96),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B96,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B96,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B96,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},50535.126000000004,56150.14]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-LOSSANTOS","CMEDIMBSNO387","2022-06-30","Panama",null,16317.76,5434.09,null,0,null,null,21751.85,null,0,{"$f":"IF(OR(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D97=0),\"NA\",IF($B97=\"DLABT\",MID($D97,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D97,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D97=0),\"NA\",IF(OR($B97=\"DLABT\",$B97=\"DLSBT\"),MID($D97,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D97,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D97=0),\"NA\",IF($B97=\"DLSBT\",MID($D97,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D97,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D97=0),\"NA\",MID($D97,m2Inicio+INDIRECT(B97),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D97=0),\"NA\",RIGHT($D97,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D97=0),\"NA\",RIGHT($D97,3)*1)","v":387},1,{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V97<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E97<=FechaMin,E97>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H97<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N97=0,0,IF(OR(I97/N97<=MObraMin,I97/N97>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N97<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q97<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R97<=INDIRECT(VLOOKUP(B97,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,21751.85,null,{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ97),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D97=0,\"\",VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW97),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B97,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B97,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B97,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},19576.665000000001,21751.85]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-LOSSANTOS","CMEDIMBDNO001","2022-06-30","Panama",null,533.88,13.89,null,0,null,null,547.77,null,0,{"$f":"IF(OR(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D98=0),\"NA\",IF($B98=\"DLABT\",MID($D98,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D98,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D98=0),\"NA\",IF(OR($B98=\"DLABT\",$B98=\"DLSBT\"),MID($D98,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D98,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D98=0),\"NA\",IF($B98=\"DLSBT\",MID($D98,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D98,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D98=0),\"NA\",MID($D98,m2Inicio+INDIRECT(B98),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D98=0),\"NA\",RIGHT($D98,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D98=0),\"NA\",RIGHT($D98,3)*1)","v":1},1,{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V98<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E98<=FechaMin,E98>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H98<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N98=0,0,IF(OR(I98/N98<=MObraMin,I98/N98>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N98<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q98<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R98<=INDIRECT(VLOOKUP(B98,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,547.77,null,{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ98),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D98=0,\"\",VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW98),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B98,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B98,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B98,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},492.99299999999999,547.77]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-LOSSANTOS","CMEDITBDTI017","2022-06-30","Panama",null,17255.150000000001,718.85,null,0,null,null,17974,null,0,{"$f":"IF(OR(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D99=0),\"NA\",IF($B99=\"DLABT\",MID($D99,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D99,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D99=0),\"NA\",IF(OR($B99=\"DLABT\",$B99=\"DLSBT\"),MID($D99,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D99,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D99=0),\"NA\",IF($B99=\"DLSBT\",MID($D99,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D99,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D99=0),\"NA\",MID($D99,m2Inicio+INDIRECT(B99),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D99=0),\"NA\",RIGHT($D99,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D99=0),\"NA\",RIGHT($D99,3)*1)","v":17},1,{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V99<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E99<=FechaMin,E99>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H99<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N99=0,0,IF(OR(I99/N99<=MObraMin,I99/N99>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N99<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q99<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R99<=INDIRECT(VLOOKUP(B99,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,17974,null,{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ99),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D99=0,\"\",VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW99),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B99,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B99,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B99,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},16176.6,17974]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-LOSSANTOS","CMEDITMTTT002","2022-06-30","Panama",null,24482.05,950.95,null,0,null,null,25433,null,0,{"$f":"IF(OR(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D100=0),\"NA\",IF($B100=\"DLABT\",MID($D100,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D100,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D100=0),\"NA\",IF(OR($B100=\"DLABT\",$B100=\"DLSBT\"),MID($D100,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D100,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D100=0),\"NA\",IF($B100=\"DLSBT\",MID($D100,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D100,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D100=0),\"NA\",MID($D100,m2Inicio+INDIRECT(B100),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D100=0),\"NA\",RIGHT($D100,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D100=0),\"NA\",RIGHT($D100,3)*1)","v":2},1,{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V100<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E100<=FechaMin,E100>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H100<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N100=0,0,IF(OR(I100/N100<=MObraMin,I100/N100>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N100<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q100<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R100<=INDIRECT(VLOOKUP(B100,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,25433,null,{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ100),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D100=0,\"\",VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW100),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B100,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B100,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B100,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},22889.7,25433]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-LOSSANTOS","CMEDITMTTT001","2022-06-30","Panama",null,8338.1299999999992,137.1,null,0,null,null,8475.23,null,0,{"$f":"IF(OR(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D101=0),\"NA\",IF($B101=\"DLABT\",MID($D101,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D101,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D101=0),\"NA\",IF(OR($B101=\"DLABT\",$B101=\"DLSBT\"),MID($D101,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D101,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D101=0),\"NA\",IF($B101=\"DLSBT\",MID($D101,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D101,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D101=0),\"NA\",MID($D101,m2Inicio+INDIRECT(B101),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D101=0),\"NA\",RIGHT($D101,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D101=0),\"NA\",RIGHT($D101,3)*1)","v":1},1,{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V101<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E101<=FechaMin,E101>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H101<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N101=0,0,IF(OR(I101/N101<=MObraMin,I101/N101>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N101<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q101<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R101<=INDIRECT(VLOOKUP(B101,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,8475.23,null,{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ101),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D101=0,\"\",VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW101),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B101,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B101,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B101,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},7627.7069999999994,8475.23]
["Edemet Proy con ctas 2022 I","DACBT","DACBTCO","DACBTAM3ALA00699932009","2022-06-30","COCLE",null,40165.870000000003,14204.82,null,0,null,null,54370.69,null,0,{"$f":"IF(OR(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D102=0),\"NA\",IF($B102=\"DLABT\",MID($D102,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D102,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D102=0),\"NA\",IF(OR($B102=\"DLABT\",$B102=\"DLSBT\"),MID($D102,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D102,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D102=0),\"NA\",IF($B102=\"DLSBT\",MID($D102,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D102,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D102=0),\"NA\",MID($D102,m2Inicio+INDIRECT(B102),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D102=0),\"NA\",RIGHT($D102,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D102=0),\"NA\",RIGHT($D102,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V102<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E102<=FechaMin,E102>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H102<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N102=0,0,IF(OR(I102/N102<=MObraMin,I102/N102>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N102<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q102<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R102<=INDIRECT(VLOOKUP(B102,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,54370.69,null,{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ102),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D102=0,\"\",VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW102),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B102,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B102,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B102,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},48933.621000000006,54370.69]
["Edemet Proy con ctas 2022 I","DACBT","DACBTCO","DACBTAM3ALA00623307466","2022-06-30","COCLE",null,9368.02,3313.04,null,0,null,null,12681.06,null,0,{"$f":"IF(OR(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D103=0),\"NA\",IF($B103=\"DLABT\",MID($D103,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D103,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D103=0),\"NA\",IF(OR($B103=\"DLABT\",$B103=\"DLSBT\"),MID($D103,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D103,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D103=0),\"NA\",IF($B103=\"DLSBT\",MID($D103,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D103,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D103=0),\"NA\",MID($D103,m2Inicio+INDIRECT(B103),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D103=0),\"NA\",RIGHT($D103,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D103=0),\"NA\",RIGHT($D103,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V103<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E103<=FechaMin,E103>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H103<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N103=0,0,IF(OR(I103/N103<=MObraMin,I103/N103>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N103<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q103<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R103<=INDIRECT(VLOOKUP(B103,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,12681.06,null,{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ103),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D103=0,\"\",VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW103),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B103,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B103,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B103,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},11412.954,12681.06]
["Edemet Proy con ctas 2022 I","PPLIN","EM-1500-02","PPLINAI","2022-06-30","Panama",null,44395.49,0,null,0,null,null,44395.49,null,0,{"$f":"IF(OR(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D104=0),\"NA\",IF($B104=\"DLABT\",MID($D104,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D104,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D104=0),\"NA\",IF(OR($B104=\"DLABT\",$B104=\"DLSBT\"),MID($D104,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D104,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D104=0),\"NA\",IF($B104=\"DLSBT\",MID($D104,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D104,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D104=0),\"NA\",MID($D104,m2Inicio+INDIRECT(B104),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D104=0),\"NA\",RIGHT($D104,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D104=0),\"NA\",RIGHT($D104,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V104<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E104<=FechaMin,E104>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H104<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N104=0,0,IF(OR(I104/N104<=MObraMin,I104/N104>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N104<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q104<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R104<=INDIRECT(VLOOKUP(B104,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,44395.49,null,{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ104),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D104=0,\"\",VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW104),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B104,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B104,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B104,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},39955.940999999999,44395.49]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-VERAGUAS","CMEDIMBSNO999","2022-06-30","Panama",null,42219.34,14026.49,null,0,null,null,56245.83,null,0,{"$f":"IF(OR(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D105=0),\"NA\",IF($B105=\"DLABT\",MID($D105,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D105,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D105=0),\"NA\",IF(OR($B105=\"DLABT\",$B105=\"DLSBT\"),MID($D105,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D105,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D105=0),\"NA\",IF($B105=\"DLSBT\",MID($D105,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D105,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D105=0),\"NA\",MID($D105,m2Inicio+INDIRECT(B105),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D105=0),\"NA\",RIGHT($D105,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D105=0),\"NA\",RIGHT($D105,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V105<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E105<=FechaMin,E105>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H105<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N105=0,0,IF(OR(I105/N105<=MObraMin,I105/N105>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N105<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q105<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R105<=INDIRECT(VLOOKUP(B105,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,56245.83,null,{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ105),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D105=0,\"\",VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW105),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B105,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B105,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B105,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},50621.247000000003,56245.83]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-VERAGUAS","CMEDIMBSNO999","2022-06-30","Panama",null,42219.34,14026.49,null,0,null,null,56245.83,null,0,{"$f":"IF(OR(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D106=0),\"NA\",IF($B106=\"DLABT\",MID($D106,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D106,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D106=0),\"NA\",IF(OR($B106=\"DLABT\",$B106=\"DLSBT\"),MID($D106,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D106,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D106=0),\"NA\",IF($B106=\"DLSBT\",MID($D106,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D106,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D106=0),\"NA\",MID($D106,m2Inicio+INDIRECT(B106),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D106=0),\"NA\",RIGHT($D106,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D106=0),\"NA\",RIGHT($D106,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V106<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E106<=FechaMin,E106>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H106<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N106=0,0,IF(OR(I106/N106<=MObraMin,I106/N106>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N106<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q106<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R106<=INDIRECT(VLOOKUP(B106,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,56245.83,null,{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ106),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D106=0,\"\",VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW106),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B106,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B106,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B106,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},50621.247000000003,56245.83]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-VERAGUAS","CMEDIMBSNO021","2022-06-30","Panama",null,887.49,294.85000000000002,null,0,null,null,1182.3399999999999,null,0,{"$f":"IF(OR(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D107=0),\"NA\",IF($B107=\"DLABT\",MID($D107,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D107,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D107=0),\"NA\",IF(OR($B107=\"DLABT\",$B107=\"DLSBT\"),MID($D107,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D107,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D107=0),\"NA\",IF($B107=\"DLSBT\",MID($D107,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D107,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D107=0),\"NA\",MID($D107,m2Inicio+INDIRECT(B107),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D107=0),\"NA\",RIGHT($D107,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D107=0),\"NA\",RIGHT($D107,3)*1)","v":21},1,{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V107<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E107<=FechaMin,E107>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H107<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N107=0,0,IF(OR(I107/N107<=MObraMin,I107/N107>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N107<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q107<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R107<=INDIRECT(VLOOKUP(B107,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,1182.3399999999999,null,{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ107),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D107=0,\"\",VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW107),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B107,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B107,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B107,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},1064.106,1182.3399999999999]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-VERAGUAS","CMEDIMBDNO008","2022-06-30","Panama",null,4834.1899999999996,125.81,null,0,null,null,4960,null,0,{"$f":"IF(OR(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D108=0),\"NA\",IF($B108=\"DLABT\",MID($D108,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D108,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D108=0),\"NA\",IF(OR($B108=\"DLABT\",$B108=\"DLSBT\"),MID($D108,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D108,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D108=0),\"NA\",IF($B108=\"DLSBT\",MID($D108,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D108,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D108=0),\"NA\",MID($D108,m2Inicio+INDIRECT(B108),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D108=0),\"NA\",RIGHT($D108,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D108=0),\"NA\",RIGHT($D108,3)*1)","v":8},1,{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V108<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E108<=FechaMin,E108>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H108<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N108=0,0,IF(OR(I108/N108<=MObraMin,I108/N108>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N108<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q108<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R108<=INDIRECT(VLOOKUP(B108,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,4960,null,{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ108),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D108=0,\"\",VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW108),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B108,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B108,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B108,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},4464,4960]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-VERAGUAS","CMEDITBDTI020","2022-06-30","Panama",null,22101.87,858.13,null,0,null,null,22960,null,0,{"$f":"IF(OR(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D109=0),\"NA\",IF($B109=\"DLABT\",MID($D109,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D109,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D109=0),\"NA\",IF(OR($B109=\"DLABT\",$B109=\"DLSBT\"),MID($D109,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D109,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D109=0),\"NA\",IF($B109=\"DLSBT\",MID($D109,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D109,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D109=0),\"NA\",MID($D109,m2Inicio+INDIRECT(B109),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D109=0),\"NA\",RIGHT($D109,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D109=0),\"NA\",RIGHT($D109,3)*1)","v":20},1,{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V109<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E109<=FechaMin,E109>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H109<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N109=0,0,IF(OR(I109/N109<=MObraMin,I109/N109>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N109<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q109<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R109<=INDIRECT(VLOOKUP(B109,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,22960,null,{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ109),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D109=0,\"\",VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW109),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B109,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B109,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B109,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},20664,22960]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-VERAGUAS","CMEDITMTTT008","2022-06-30","Panama",null,97591.24,3708.76,null,0,null,null,101300,null,0,{"$f":"IF(OR(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D110=0),\"NA\",IF($B110=\"DLABT\",MID($D110,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D110,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D110=0),\"NA\",IF(OR($B110=\"DLABT\",$B110=\"DLSBT\"),MID($D110,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D110,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D110=0),\"NA\",IF($B110=\"DLSBT\",MID($D110,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D110,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D110=0),\"NA\",MID($D110,m2Inicio+INDIRECT(B110),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D110=0),\"NA\",RIGHT($D110,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D110=0),\"NA\",RIGHT($D110,3)*1)","v":8},1,{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V110<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E110<=FechaMin,E110>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H110<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N110=0,0,IF(OR(I110/N110<=MObraMin,I110/N110>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N110<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q110<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R110<=INDIRECT(VLOOKUP(B110,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,101300,null,{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ110),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D110=0,\"\",VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW110),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B110,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B110,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B110,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},91170,101300]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-VERAGUAS","CMEDITMTTT002","2022-06-30","Panama",null,17134.07,266.07,null,0,null,null,17400.14,null,0,{"$f":"IF(OR(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D111=0),\"NA\",IF($B111=\"DLABT\",MID($D111,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D111,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D111=0),\"NA\",IF(OR($B111=\"DLABT\",$B111=\"DLSBT\"),MID($D111,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D111,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D111=0),\"NA\",IF($B111=\"DLSBT\",MID($D111,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D111,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D111=0),\"NA\",MID($D111,m2Inicio+INDIRECT(B111),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D111=0),\"NA\",RIGHT($D111,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D111=0),\"NA\",RIGHT($D111,3)*1)","v":2},1,{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V111<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E111<=FechaMin,E111>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H111<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N111=0,0,IF(OR(I111/N111<=MObraMin,I111/N111>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N111<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q111<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R111<=INDIRECT(VLOOKUP(B111,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,17400.14,null,{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ111),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D111=0,\"\",VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW111),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B111,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B111,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B111,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},15660.126,17400.14]
["Edemet Proy con ctas 2022 I","DLAMT-34,5","202022016020001","DLAMT345T144000P928HOCASC477","2022-06-30","LOS SANTOS",null,2581736.13,2375179.54,null,0,null,null,4956915.67,null,0,{"$f":"IF(OR(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D112=0),\"NA\",IF($B112=\"DLABT\",MID($D112,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D112,PosteInicio,PosteFin-PosteInicio+1)*1))","v":928},{"$f":"IF(OR(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D112=0),\"NA\",IF(OR($B112=\"DLABT\",$B112=\"DLSBT\"),MID($D112,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D112,CondInicio,CondFin-CondInicio+1)*1))","v":44000},47.413793103448278,{"$f":"IF(OR(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D112=0),\"NA\",IF($B112=\"DLSBT\",MID($D112,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D112,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D112=0),\"NA\",MID($D112,m2Inicio+INDIRECT(B112),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D112=0),\"NA\",RIGHT($D112,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D112=0),\"NA\",RIGHT($D112,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V112<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E112<=FechaMin,E112>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H112<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N112=0,0,IF(OR(I112/N112<=MObraMin,I112/N112>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N112<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q112<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R112<=INDIRECT(VLOOKUP(B112,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,4956915.67,null,{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ112),FALSE))","v":47.413793103448278},{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":45},{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},"CU",{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D112=0,\"\",VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"0209200223022603"},"LAMT345T1","HO","AS","477","","","","NA",{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW112),FALSE))","v":44000},"NA",1,{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B112,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B112,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B112,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},4461224.1030000001,4956915.67]
["Edemet Proy con ctas 2022 I","DLAMT-34,5","202022016020001",null,"2022-06-30","LOS SANTOS",null,73379.62,67508.740000000005,null,0,null,null,140888.35999999999,null,0,{"$f":"IF(OR(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D113=0),\"NA\",IF($B113=\"DLABT\",MID($D113,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D113,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D113=0),\"NA\",IF(OR($B113=\"DLABT\",$B113=\"DLSBT\"),MID($D113,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D113,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D113=0),\"NA\",IF($B113=\"DLSBT\",MID($D113,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D113,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D113=0),\"NA\",MID($D113,m2Inicio+INDIRECT(B113),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D113=0),\"NA\",RIGHT($D113,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D113=0),\"NA\",RIGHT($D113,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V113<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E113<=FechaMin,E113>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H113<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N113=0,0,IF(OR(I113/N113<=MObraMin,I113/N113>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N113<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q113<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R113<=INDIRECT(VLOOKUP(B113,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,140888.35999999999,null,{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ113),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":45},{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},1,{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D113=0,\"\",VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":""},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW113),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B113,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B113,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B113,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},126799.52399999999,140888.35999999999]
["Edemet Proy con ctas 2022 I","DLAMT-34,5","202022016020001",null,"2022-06-30","LOS SANTOS",null,80078.41,73671.59,null,0,null,null,153750,null,0,{"$f":"IF(OR(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D114=0),\"NA\",IF($B114=\"DLABT\",MID($D114,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D114,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D114=0),\"NA\",IF(OR($B114=\"DLABT\",$B114=\"DLSBT\"),MID($D114,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D114,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D114=0),\"NA\",IF($B114=\"DLSBT\",MID($D114,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D114,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D114=0),\"NA\",MID($D114,m2Inicio+INDIRECT(B114),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D114=0),\"NA\",RIGHT($D114,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D114=0),\"NA\",RIGHT($D114,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V114<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E114<=FechaMin,E114>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H114<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N114=0,0,IF(OR(I114/N114<=MObraMin,I114/N114>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N114<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q114<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R114<=INDIRECT(VLOOKUP(B114,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,153750,null,{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ114),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":45},{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":0.3},1,{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D114=0,\"\",VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":""},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW114),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B114,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B114,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B114,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},138375,153750]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDIMBSNO999","2022-06-30","Panama",null,36227.040000000001,13748.45,null,0,null,null,49975.49,null,0,{"$f":"IF(OR(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D115=0),\"NA\",IF($B115=\"DLABT\",MID($D115,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D115,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D115=0),\"NA\",IF(OR($B115=\"DLABT\",$B115=\"DLSBT\"),MID($D115,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D115,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D115=0),\"NA\",IF($B115=\"DLSBT\",MID($D115,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D115,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D115=0),\"NA\",MID($D115,m2Inicio+INDIRECT(B115),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D115=0),\"NA\",RIGHT($D115,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D115=0),\"NA\",RIGHT($D115,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V115<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E115<=FechaMin,E115>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H115<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N115=0,0,IF(OR(I115/N115<=MObraMin,I115/N115>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N115<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q115<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R115<=INDIRECT(VLOOKUP(B115,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,49975.49,null,{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ115),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D115=0,\"\",VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW115),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B115,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B115,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B115,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},44977.940999999999,49975.49]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDIMBSNO999","2022-06-30","Panama",null,36227.040000000001,13748.45,null,0,null,null,49975.49,null,0,{"$f":"IF(OR(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D116=0),\"NA\",IF($B116=\"DLABT\",MID($D116,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D116,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D116=0),\"NA\",IF(OR($B116=\"DLABT\",$B116=\"DLSBT\"),MID($D116,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D116,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D116=0),\"NA\",IF($B116=\"DLSBT\",MID($D116,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D116,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D116=0),\"NA\",MID($D116,m2Inicio+INDIRECT(B116),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D116=0),\"NA\",RIGHT($D116,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D116=0),\"NA\",RIGHT($D116,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V116<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E116<=FechaMin,E116>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H116<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N116=0,0,IF(OR(I116/N116<=MObraMin,I116/N116>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N116<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q116<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R116<=INDIRECT(VLOOKUP(B116,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,49975.49,null,{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ116),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D116=0,\"\",VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW116),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B116,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B116,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B116,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},44977.940999999999,49975.49]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDIMBSNO999","2022-06-30","Panama",null,36227.040000000001,13748.45,null,0,null,null,49975.49,null,0,{"$f":"IF(OR(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D117=0),\"NA\",IF($B117=\"DLABT\",MID($D117,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D117,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D117=0),\"NA\",IF(OR($B117=\"DLABT\",$B117=\"DLSBT\"),MID($D117,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D117,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D117=0),\"NA\",IF($B117=\"DLSBT\",MID($D117,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D117,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D117=0),\"NA\",MID($D117,m2Inicio+INDIRECT(B117),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D117=0),\"NA\",RIGHT($D117,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D117=0),\"NA\",RIGHT($D117,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V117<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E117<=FechaMin,E117>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H117<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N117=0,0,IF(OR(I117/N117<=MObraMin,I117/N117>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N117<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q117<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R117<=INDIRECT(VLOOKUP(B117,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,49975.49,null,{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ117),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D117=0,\"\",VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW117),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B117,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B117,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B117,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},44977.940999999999,49975.49]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDIMBSNO999","2022-06-30","Panama",null,36227.040000000001,13748.45,null,0,null,null,49975.49,null,0,{"$f":"IF(OR(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D118=0),\"NA\",IF($B118=\"DLABT\",MID($D118,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D118,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D118=0),\"NA\",IF(OR($B118=\"DLABT\",$B118=\"DLSBT\"),MID($D118,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D118,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D118=0),\"NA\",IF($B118=\"DLSBT\",MID($D118,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D118,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D118=0),\"NA\",MID($D118,m2Inicio+INDIRECT(B118),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D118=0),\"NA\",RIGHT($D118,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D118=0),\"NA\",RIGHT($D118,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V118<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E118<=FechaMin,E118>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H118<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N118=0,0,IF(OR(I118/N118<=MObraMin,I118/N118>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N118<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q118<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R118<=INDIRECT(VLOOKUP(B118,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,49975.49,null,{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ118),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D118=0,\"\",VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW118),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B118,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B118,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B118,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},44977.940999999999,49975.49]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDIMBSNO999","2022-06-30","Panama",null,36227.040000000001,13748.45,null,0,null,null,49975.49,null,0,{"$f":"IF(OR(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D119=0),\"NA\",IF($B119=\"DLABT\",MID($D119,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D119,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D119=0),\"NA\",IF(OR($B119=\"DLABT\",$B119=\"DLSBT\"),MID($D119,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D119,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D119=0),\"NA\",IF($B119=\"DLSBT\",MID($D119,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D119,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D119=0),\"NA\",MID($D119,m2Inicio+INDIRECT(B119),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D119=0),\"NA\",RIGHT($D119,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D119=0),\"NA\",RIGHT($D119,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V119<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E119<=FechaMin,E119>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H119<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N119=0,0,IF(OR(I119/N119<=MObraMin,I119/N119>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N119<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q119<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R119<=INDIRECT(VLOOKUP(B119,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,49975.49,null,{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ119),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D119=0,\"\",VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW119),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B119,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B119,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B119,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},44977.940999999999,49975.49]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDIMBSNO999","2022-06-30","Panama",null,36227.040000000001,13748.45,null,0,null,null,49975.49,null,0,{"$f":"IF(OR(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D120=0),\"NA\",IF($B120=\"DLABT\",MID($D120,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D120,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D120=0),\"NA\",IF(OR($B120=\"DLABT\",$B120=\"DLSBT\"),MID($D120,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D120,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D120=0),\"NA\",IF($B120=\"DLSBT\",MID($D120,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D120,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D120=0),\"NA\",MID($D120,m2Inicio+INDIRECT(B120),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D120=0),\"NA\",RIGHT($D120,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D120=0),\"NA\",RIGHT($D120,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V120<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E120<=FechaMin,E120>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H120<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N120=0,0,IF(OR(I120/N120<=MObraMin,I120/N120>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N120<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q120<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R120<=INDIRECT(VLOOKUP(B120,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,49975.49,null,{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ120),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D120=0,\"\",VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW120),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B120,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B120,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B120,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},44977.940999999999,49975.49]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDIMBSNO999","2022-06-30","Panama",null,36227.040000000001,13748.45,null,0,null,null,49975.49,null,0,{"$f":"IF(OR(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D121=0),\"NA\",IF($B121=\"DLABT\",MID($D121,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D121,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D121=0),\"NA\",IF(OR($B121=\"DLABT\",$B121=\"DLSBT\"),MID($D121,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D121,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D121=0),\"NA\",IF($B121=\"DLSBT\",MID($D121,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D121,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D121=0),\"NA\",MID($D121,m2Inicio+INDIRECT(B121),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D121=0),\"NA\",RIGHT($D121,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D121=0),\"NA\",RIGHT($D121,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V121<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E121<=FechaMin,E121>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H121<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N121=0,0,IF(OR(I121/N121<=MObraMin,I121/N121>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N121<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q121<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R121<=INDIRECT(VLOOKUP(B121,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,49975.49,null,{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ121),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D121=0,\"\",VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW121),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B121,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B121,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B121,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},44977.940999999999,49975.49]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDIMBSNO999","2022-06-30","Panama",null,36227.040000000001,13748.45,null,0,null,null,49975.49,null,0,{"$f":"IF(OR(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D122=0),\"NA\",IF($B122=\"DLABT\",MID($D122,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D122,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D122=0),\"NA\",IF(OR($B122=\"DLABT\",$B122=\"DLSBT\"),MID($D122,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D122,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D122=0),\"NA\",IF($B122=\"DLSBT\",MID($D122,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D122,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D122=0),\"NA\",MID($D122,m2Inicio+INDIRECT(B122),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D122=0),\"NA\",RIGHT($D122,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D122=0),\"NA\",RIGHT($D122,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V122<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E122<=FechaMin,E122>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H122<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N122=0,0,IF(OR(I122/N122<=MObraMin,I122/N122>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N122<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q122<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R122<=INDIRECT(VLOOKUP(B122,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,49975.49,null,{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ122),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D122=0,\"\",VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW122),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B122,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B122,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B122,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},44977.940999999999,49975.49]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDIMBSNO198","2022-06-30","Panama",null,7180.13,2724.92,null,0,null,null,9905.0499999999993,null,0,{"$f":"IF(OR(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D123=0),\"NA\",IF($B123=\"DLABT\",MID($D123,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D123,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D123=0),\"NA\",IF(OR($B123=\"DLABT\",$B123=\"DLSBT\"),MID($D123,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D123,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D123=0),\"NA\",IF($B123=\"DLSBT\",MID($D123,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D123,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D123=0),\"NA\",MID($D123,m2Inicio+INDIRECT(B123),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D123=0),\"NA\",RIGHT($D123,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D123=0),\"NA\",RIGHT($D123,3)*1)","v":198},1,{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V123<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E123<=FechaMin,E123>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H123<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N123=0,0,IF(OR(I123/N123<=MObraMin,I123/N123>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N123<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q123<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R123<=INDIRECT(VLOOKUP(B123,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,9905.0499999999993,null,{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ123),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D123=0,\"\",VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW123),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B123,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B123,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B123,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},8914.5450000000001,9905.0499999999993]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDIMBDNO023","2022-06-30","Panama",null,12124.93,325.07,null,0,null,null,12450,null,0,{"$f":"IF(OR(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D124=0),\"NA\",IF($B124=\"DLABT\",MID($D124,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D124,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D124=0),\"NA\",IF(OR($B124=\"DLABT\",$B124=\"DLSBT\"),MID($D124,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D124,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D124=0),\"NA\",IF($B124=\"DLSBT\",MID($D124,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D124,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D124=0),\"NA\",MID($D124,m2Inicio+INDIRECT(B124),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D124=0),\"NA\",RIGHT($D124,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D124=0),\"NA\",RIGHT($D124,3)*1)","v":23},1,{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V124<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E124<=FechaMin,E124>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H124<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N124=0,0,IF(OR(I124/N124<=MObraMin,I124/N124>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N124<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q124<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R124<=INDIRECT(VLOOKUP(B124,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,12450,null,{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ124),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D124=0,\"\",VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW124),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B124,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B124,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B124,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},11205,12450]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDITBDTI099","2022-06-30","Panama",null,96459.83,4133.17,null,0,null,null,100593,null,0,{"$f":"IF(OR(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D125=0),\"NA\",IF($B125=\"DLABT\",MID($D125,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D125,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D125=0),\"NA\",IF(OR($B125=\"DLABT\",$B125=\"DLSBT\"),MID($D125,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D125,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D125=0),\"NA\",IF($B125=\"DLSBT\",MID($D125,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D125,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D125=0),\"NA\",MID($D125,m2Inicio+INDIRECT(B125),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D125=0),\"NA\",RIGHT($D125,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D125=0),\"NA\",RIGHT($D125,3)*1)","v":99},1,{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V125<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E125<=FechaMin,E125>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H125<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N125=0,0,IF(OR(I125/N125<=MObraMin,I125/N125>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N125<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q125<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R125<=INDIRECT(VLOOKUP(B125,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,100593,null,{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ125),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D125=0,\"\",VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW125),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B125,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B125,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B125,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},90533.7,100593]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDITMTTT008","2022-06-30","Panama",null,96767.56,4082.44,null,0,null,null,100850,null,0,{"$f":"IF(OR(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D126=0),\"NA\",IF($B126=\"DLABT\",MID($D126,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D126,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D126=0),\"NA\",IF(OR($B126=\"DLABT\",$B126=\"DLSBT\"),MID($D126,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D126,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D126=0),\"NA\",IF($B126=\"DLSBT\",MID($D126,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D126,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D126=0),\"NA\",MID($D126,m2Inicio+INDIRECT(B126),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D126=0),\"NA\",RIGHT($D126,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D126=0),\"NA\",RIGHT($D126,3)*1)","v":8},1,{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V126<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E126<=FechaMin,E126>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H126<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N126=0,0,IF(OR(I126/N126<=MObraMin,I126/N126>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N126<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q126<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R126<=INDIRECT(VLOOKUP(B126,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,100850,null,{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ126),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D126=0,\"\",VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW126),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B126,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B126,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B126,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},90765,100850]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDITMTTT005","2022-06-30","Panama",null,20241.38,559.48,null,0,null,null,20800.86,null,0,{"$f":"IF(OR(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D127=0),\"NA\",IF($B127=\"DLABT\",MID($D127,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D127,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D127=0),\"NA\",IF(OR($B127=\"DLABT\",$B127=\"DLSBT\"),MID($D127,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D127,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D127=0),\"NA\",IF($B127=\"DLSBT\",MID($D127,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D127,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D127=0),\"NA\",MID($D127,m2Inicio+INDIRECT(B127),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D127=0),\"NA\",RIGHT($D127,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D127=0),\"NA\",RIGHT($D127,3)*1)","v":5},1,{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V127<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E127<=FechaMin,E127>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H127<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N127=0,0,IF(OR(I127/N127<=MObraMin,I127/N127>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N127<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q127<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R127<=INDIRECT(VLOOKUP(B127,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,20800.86,null,{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ127),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D127=0,\"\",VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW127),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B127,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B127,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B127,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},18720.774000000001,20800.86]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMAOESTE","CMEDIMBSNO161","2022-06-30","Panama",null,30091.15,5923.85,null,0,null,null,36015,null,0,{"$f":"IF(OR(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D128=0),\"NA\",IF($B128=\"DLABT\",MID($D128,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D128,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D128=0),\"NA\",IF(OR($B128=\"DLABT\",$B128=\"DLSBT\"),MID($D128,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D128,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D128=0),\"NA\",IF($B128=\"DLSBT\",MID($D128,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D128,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D128=0),\"NA\",MID($D128,m2Inicio+INDIRECT(B128),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D128=0),\"NA\",RIGHT($D128,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D128=0),\"NA\",RIGHT($D128,3)*1)","v":161},1,{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V128<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E128<=FechaMin,E128>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H128<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N128=0,0,IF(OR(I128/N128<=MObraMin,I128/N128>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N128<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q128<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R128<=INDIRECT(VLOOKUP(B128,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,36015,null,{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ128),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D128=0,\"\",VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW128),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B128,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B128,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B128,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},32413.5,36015]
["Edemet Proy con ctas 2022 I","AINAP","AINAPPA","AINAPS999A00000000","2022-06-30","PANAMA",null,209908.91,84728.2,null,0,null,null,294637.11,null,0,{"$f":"IF(OR(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D129=0),\"NA\",IF($B129=\"DLABT\",MID($D129,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D129,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D129=0),\"NA\",IF(OR($B129=\"DLABT\",$B129=\"DLSBT\"),MID($D129,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D129,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D129=0),\"NA\",IF($B129=\"DLSBT\",MID($D129,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D129,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D129=0),\"NA\",MID($D129,m2Inicio+INDIRECT(B129),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D129=0),\"NA\",RIGHT($D129,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D129=0),\"NA\",RIGHT($D129,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V129<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E129<=FechaMin,E129>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H129<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N129=0,0,IF(OR(I129/N129<=MObraMin,I129/N129>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N129<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q129<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R129<=INDIRECT(VLOOKUP(B129,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,294637.11,null,{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ129),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D129=0,\"\",VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW129),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B129,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B129,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B129,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},265173.39899999998,294637.11]
["Edemet Proy con ctas 2022 I","AINAP","AINAPPA","AINAPS490A00000000","2022-06-30","PANAMA",null,102958.32,41558.370000000003,null,0,null,null,144516.69,null,0,{"$f":"IF(OR(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D130=0),\"NA\",IF($B130=\"DLABT\",MID($D130,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D130,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D130=0),\"NA\",IF(OR($B130=\"DLABT\",$B130=\"DLSBT\"),MID($D130,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D130,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D130=0),\"NA\",IF($B130=\"DLSBT\",MID($D130,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D130,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D130=0),\"NA\",MID($D130,m2Inicio+INDIRECT(B130),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D130=0),\"NA\",RIGHT($D130,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D130=0),\"NA\",RIGHT($D130,3)*1)","v":"NA"},{"$f":"IF(OR(AND(W130=\"NA\",X130=\"NA\"),AND(W130=\"NA\",X130>CantTrbtOtCMin),AND(W130>CantTrbtOtCMin,X130=\"NA\")),1,0)","v":1},{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V130<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E130<=FechaMin,E130>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H130<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N130=0,0,IF(OR(I130/N130<=MObraMin,I130/N130>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N130<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q130<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R130<=INDIRECT(VLOOKUP(B130,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,144516.69,null,{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ130),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(AJ130=\"NA\",1,IF(AJ130<=AK130*(1+AL130),\"CU\",\"NC\"))","v":1},{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D130=0,\"\",VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X",{"$f":"IF(MID(AN130,5,2)=\"\",\"\",MID(D130,MID(AN130,5,2),MID(AN130,7,2)))","v":""},{"$f":"IF(MID(AN130,9,2)=\"\",\"\",MID(D130,MID(AN130,9,2),MID(AN130,11,2)))","v":""},{"$f":"IF(MID(AN130,13,2)=\"\",\"\",MID(D130,MID(AN130,13,2),MID(AN130,15,2)))","v":""},{"$f":"IF(MID(AN130,17,2)=\"\",\"\",MID(D130,MID(AN130,17,2),MID(AN130,19,2)))","v":""},{"$f":"IF(MID(AN130,21,2)=\"\",\"\",MID(D130,MID(AN130,21,2),MID(AN130,23,2)))","v":""},{"$f":"IF(MID(AN130,25,2)=\"\",\"\",MID(D130,MID(AN130,25,2),MID(AN130,27,2)))","v":""},"NA",{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW130),FALSE))","v":"NA"},{"$f":"IF(AV130=\"NA\",\"NA\",IF(AW130=0,0,N130/AW130))","v":"NA"},1,{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B130,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B130,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B130,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},130065.02100000001,144516.69]
["Edemet Proy con ctas 2022 I","DACBT","DACBTHE","DACBTAM3ALA00669139950","2022-06-30","HERRERA",null,31285.38,11063.95,null,0,null,null,42349.33,null,0,{"$f":"IF(OR(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D131=0),\"NA\",IF($B131=\"DLABT\",MID($D131,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D131,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D131=0),\"NA\",IF(OR($B131=\"DLABT\",$B131=\"DLSBT\"),MID($D131,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D131,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},{"$f":"IF(Q131=\"NA\",\"NA\",IF(Q131=0,\"SP\",R131/Q131))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D131=0),\"NA\",IF($B131=\"DLSBT\",MID($D131,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D131,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D131=0),\"NA\",MID($D131,m2Inicio+INDIRECT(B131),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D131=0),\"NA\",RIGHT($D131,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D131=0),\"NA\",RIGHT($D131,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V131<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E131<=FechaMin,E131>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H131<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N131=0,0,IF(OR(I131/N131<=MObraMin,I131/N131>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N131<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q131<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R131<=INDIRECT(VLOOKUP(B131,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},{"$f":"Y131*Z131*AA131*AB131*AC131*AD131*MAX(AE131,AF131)","v":1},{"$f":"N131*AG131","v":42349.33},null,{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ131),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D131=0,\"\",VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},{"$f":"IF(OR(MID(AN131,1,2)=\"\",MID(AN131,1,2)=\"NA\"),\"X\",MID(D131,MID(AN131,1,2),MID(AN131,3,2)))","v":"X"},"","","","","","","NA",{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW131),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B131,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B131,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B131,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"AH131*AY131*AZ131*BA131","v":38114.397000000004},{"$f":"+N131*AA131","v":42349.33}]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-COCLE","CMEDIMBSNO999","2022-06-30","Panama",null,42728.75,14029.74,null,0,null,null,56758.49,null,0,{"$f":"IF(OR(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D132=0),\"NA\",IF($B132=\"DLABT\",MID($D132,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D132,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D132=0),\"NA\",IF(OR($B132=\"DLABT\",$B132=\"DLSBT\"),MID($D132,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D132,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D132=0),\"NA\",IF($B132=\"DLSBT\",MID($D132,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D132,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D132=0),\"NA\",MID($D132,m2Inicio+INDIRECT(B132),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D132=0),\"NA\",RIGHT($D132,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D132=0),\"NA\",RIGHT($D132,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V132<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E132<=FechaMin,E132>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H132<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N132=0,0,IF(OR(I132/N132<=MObraMin,I132/N132>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N132<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q132<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R132<=INDIRECT(VLOOKUP(B132,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,56758.49,null,{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ132),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D132=0,\"\",VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW132),FALSE))","v":"NA"},"NA",{"$f":"AY131","v":1},{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B132,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B132,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B132,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},51082.640999999996,56758.49]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-COCLE","CMEDIMBSNO999","2022-06-30","Panama",null,42728.75,14029.74,null,0,null,null,56758.49,null,0,{"$f":"IF(OR(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D133=0),\"NA\",IF($B133=\"DLABT\",MID($D133,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D133,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D133=0),\"NA\",IF(OR($B133=\"DLABT\",$B133=\"DLSBT\"),MID($D133,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D133,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D133=0),\"NA\",IF($B133=\"DLSBT\",MID($D133,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D133,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D133=0),\"NA\",MID($D133,m2Inicio+INDIRECT(B133),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D133=0),\"NA\",RIGHT($D133,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D133=0),\"NA\",RIGHT($D133,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V133<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E133<=FechaMin,E133>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H133<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N133=0,0,IF(OR(I133/N133<=MObraMin,I133/N133>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N133<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q133<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R133<=INDIRECT(VLOOKUP(B133,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,56758.49,null,{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ133),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D133=0,\"\",VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW133),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B133,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B133,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B133,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},51082.640999999996,56758.49]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-COCLE","CMEDIMBSNO628","2022-06-30","Panama",null,26860.52,8819.5,null,0,null,null,35680.019999999997,null,0,{"$f":"IF(OR(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D134=0),\"NA\",IF($B134=\"DLABT\",MID($D134,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D134,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D134=0),\"NA\",IF(OR($B134=\"DLABT\",$B134=\"DLSBT\"),MID($D134,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D134,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D134=0),\"NA\",IF($B134=\"DLSBT\",MID($D134,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D134,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D134=0),\"NA\",MID($D134,m2Inicio+INDIRECT(B134),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D134=0),\"NA\",RIGHT($D134,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D134=0),\"NA\",RIGHT($D134,3)*1)","v":628},1,{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V134<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E134<=FechaMin,E134>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H134<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N134=0,0,IF(OR(I134/N134<=MObraMin,I134/N134>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N134<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q134<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R134<=INDIRECT(VLOOKUP(B134,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,35680.019999999997,null,{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ134),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D134=0,\"\",VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW134),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B134,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B134,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B134,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},32112.017999999996,35680.019999999997]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-COCLE","CMEDIMBDNO012","2022-06-30","Panama",null,6451.32,168.68,null,0,null,null,6620,null,0,{"$f":"IF(OR(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D135=0),\"NA\",IF($B135=\"DLABT\",MID($D135,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D135,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D135=0),\"NA\",IF(OR($B135=\"DLABT\",$B135=\"DLSBT\"),MID($D135,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D135,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D135=0),\"NA\",IF($B135=\"DLSBT\",MID($D135,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D135,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D135=0),\"NA\",MID($D135,m2Inicio+INDIRECT(B135),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D135=0),\"NA\",RIGHT($D135,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D135=0),\"NA\",RIGHT($D135,3)*1)","v":12},1,{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V135<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E135<=FechaMin,E135>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H135<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N135=0,0,IF(OR(I135/N135<=MObraMin,I135/N135>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N135<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q135<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R135<=INDIRECT(VLOOKUP(B135,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,6620,null,{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ135),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D135=0,\"\",VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW135),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B135,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B135,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B135,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},5958,6620]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-COCLE","CMEDITBDTI012","2022-06-30","Panama",null,14059.51,524.49,null,0,null,null,14584,null,0,{"$f":"IF(OR(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D136=0),\"NA\",IF($B136=\"DLABT\",MID($D136,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D136,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D136=0),\"NA\",IF(OR($B136=\"DLABT\",$B136=\"DLSBT\"),MID($D136,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D136,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D136=0),\"NA\",IF($B136=\"DLSBT\",MID($D136,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D136,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D136=0),\"NA\",MID($D136,m2Inicio+INDIRECT(B136),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D136=0),\"NA\",RIGHT($D136,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D136=0),\"NA\",RIGHT($D136,3)*1)","v":12},1,{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V136<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E136<=FechaMin,E136>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H136<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N136=0,0,IF(OR(I136/N136<=MObraMin,I136/N136>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N136<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q136<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R136<=INDIRECT(VLOOKUP(B136,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,14584,null,{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ136),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D136=0,\"\",VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW136),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B136,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B136,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B136,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},13125.6,14584]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-COCLE","CMEDITMTTT007","2022-06-30","Panama",null,97237.03,3612.97,null,0,null,null,100850,null,0,{"$f":"IF(OR(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D137=0),\"NA\",IF($B137=\"DLABT\",MID($D137,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D137,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D137=0),\"NA\",IF(OR($B137=\"DLABT\",$B137=\"DLSBT\"),MID($D137,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D137,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D137=0),\"NA\",IF($B137=\"DLSBT\",MID($D137,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D137,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D137=0),\"NA\",MID($D137,m2Inicio+INDIRECT(B137),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D137=0),\"NA\",RIGHT($D137,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D137=0),\"NA\",RIGHT($D137,3)*1)","v":7},1,{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V137<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E137<=FechaMin,E137>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H137<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N137=0,0,IF(OR(I137/N137<=MObraMin,I137/N137>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N137<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q137<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R137<=INDIRECT(VLOOKUP(B137,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,100850,null,{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ137),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D137=0,\"\",VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW137),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B137,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B137,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B137,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},90765,100850]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-COCLE","CMEDITMTTT006","2022-06-30","Panama",null,45079.89,670.11,null,0,null,null,45750,null,0,{"$f":"IF(OR(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D138=0),\"NA\",IF($B138=\"DLABT\",MID($D138,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D138,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D138=0),\"NA\",IF(OR($B138=\"DLABT\",$B138=\"DLSBT\"),MID($D138,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D138,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D138=0),\"NA\",IF($B138=\"DLSBT\",MID($D138,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D138,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D138=0),\"NA\",MID($D138,m2Inicio+INDIRECT(B138),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D138=0),\"NA\",RIGHT($D138,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D138=0),\"NA\",RIGHT($D138,3)*1)","v":6},1,{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V138<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E138<=FechaMin,E138>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H138<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N138=0,0,IF(OR(I138/N138<=MObraMin,I138/N138>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N138<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q138<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R138<=INDIRECT(VLOOKUP(B138,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,45750,null,{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ138),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D138=0,\"\",VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW138),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B138,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B138,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B138,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},41175,45750]
["Edemet Proy con ctas 2022 I","DLSAT-115","AT01","DLSAT115S02600ZX1370O06SLAALM1200","2022-06-30","PANAMA",null,1315179.67,2942862.14,null,0,null,null,4258041.8099999996,null,0,{"$f":"IF(OR(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D139=0),\"NA\",IF($B139=\"DLABT\",MID($D139,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D139,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},"NA","NA",{"$f":"IF(OR(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D139=0),\"NA\",IF($B139=\"DLSBT\",MID($D139,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D139,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D139=0),\"NA\",MID($D139,m2Inicio+INDIRECT(B139),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D139=0),\"NA\",RIGHT($D139,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D139=0),\"NA\",RIGHT($D139,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V139<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E139<=FechaMin,E139>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H139<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N139=0,0,IF(OR(I139/N139<=MObraMin,I139/N139>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N139<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q139<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R139<=INDIRECT(VLOOKUP(B139,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,4258041.8099999996,null,{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ139),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D139=0,\"\",VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW139),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B139,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B139,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B139,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},3832237.6289999997,4258041.8099999996]
["Edemet Proy con ctas 2022 I","DACBT","DACBTPA","DACBTAM3ALA00699938235","2022-06-30","PANAMA",null,31870.85,10039.89,null,0,null,null,41910.74,null,0,{"$f":"IF(OR(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D140=0),\"NA\",IF($B140=\"DLABT\",MID($D140,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D140,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D140=0),\"NA\",IF(OR($B140=\"DLABT\",$B140=\"DLSBT\"),MID($D140,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D140,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D140=0),\"NA\",IF($B140=\"DLSBT\",MID($D140,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D140,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D140=0),\"NA\",MID($D140,m2Inicio+INDIRECT(B140),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D140=0),\"NA\",RIGHT($D140,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D140=0),\"NA\",RIGHT($D140,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V140<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E140<=FechaMin,E140>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H140<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N140=0,0,IF(OR(I140/N140<=MObraMin,I140/N140>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N140<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q140<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R140<=INDIRECT(VLOOKUP(B140,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,41910.74,null,{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ140),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D140=0,\"\",VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW140),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B140,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B140,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B140,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},37719.665999999997,41910.74]
["Edemet Proy con ctas 2022 I","DACBT","DACBTPA","DACBTAM3ALA00699938235","2022-06-30","PANAMA",null,31870.85,10039.89,null,0,null,null,41910.74,null,0,{"$f":"IF(OR(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D141=0),\"NA\",IF($B141=\"DLABT\",MID($D141,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D141,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D141=0),\"NA\",IF(OR($B141=\"DLABT\",$B141=\"DLSBT\"),MID($D141,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D141,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D141=0),\"NA\",IF($B141=\"DLSBT\",MID($D141,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D141,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D141=0),\"NA\",MID($D141,m2Inicio+INDIRECT(B141),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D141=0),\"NA\",RIGHT($D141,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D141=0),\"NA\",RIGHT($D141,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V141<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E141<=FechaMin,E141>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H141<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N141=0,0,IF(OR(I141/N141<=MObraMin,I141/N141>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N141<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q141<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R141<=INDIRECT(VLOOKUP(B141,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,41910.74,null,{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ141),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D141=0,\"\",VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW141),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B141,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B141,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B141,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},37719.665999999997,41910.74]
["Edemet Proy con ctas 2022 I","DACBT","DACBTPA","DACBTAM3ALA00699938235","2022-06-30","PANAMA",null,31870.85,10039.89,null,0,null,null,41910.74,null,0,{"$f":"IF(OR(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D142=0),\"NA\",IF($B142=\"DLABT\",MID($D142,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D142,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D142=0),\"NA\",IF(OR($B142=\"DLABT\",$B142=\"DLSBT\"),MID($D142,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D142,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D142=0),\"NA\",IF($B142=\"DLSBT\",MID($D142,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D142,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D142=0),\"NA\",MID($D142,m2Inicio+INDIRECT(B142),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D142=0),\"NA\",RIGHT($D142,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D142=0),\"NA\",RIGHT($D142,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V142<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E142<=FechaMin,E142>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H142<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N142=0,0,IF(OR(I142/N142<=MObraMin,I142/N142>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N142<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q142<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R142<=INDIRECT(VLOOKUP(B142,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,41910.74,null,{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ142),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D142=0,\"\",VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW142),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B142,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B142,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B142,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},37719.665999999997,41910.74]
["Edemet Proy con ctas 2022 I","DACBT","DACBTPA","DACBTAM3ALA00697137164","2022-06-30","PANAMA",null,30977.57,9758.49,null,0,null,null,40736.06,null,0,{"$f":"IF(OR(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D143=0),\"NA\",IF($B143=\"DLABT\",MID($D143,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D143,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D143=0),\"NA\",IF(OR($B143=\"DLABT\",$B143=\"DLSBT\"),MID($D143,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D143,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D143=0),\"NA\",IF($B143=\"DLSBT\",MID($D143,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D143,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D143=0),\"NA\",MID($D143,m2Inicio+INDIRECT(B143),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D143=0),\"NA\",RIGHT($D143,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D143=0),\"NA\",RIGHT($D143,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V143<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E143<=FechaMin,E143>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H143<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N143=0,0,IF(OR(I143/N143<=MObraMin,I143/N143>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N143<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q143<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R143<=INDIRECT(VLOOKUP(B143,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,40736.06,null,{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ143),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D143=0,\"\",VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW143),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B143,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B143,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B143,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},36662.453999999998,40736.06]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMA","CMEDIMBSNO999","2022-06-30","Panama",null,36964.050000000003,14028.15,null,0,null,null,50992.2,null,0,{"$f":"IF(OR(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D144=0),\"NA\",IF($B144=\"DLABT\",MID($D144,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D144,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D144=0),\"NA\",IF(OR($B144=\"DLABT\",$B144=\"DLSBT\"),MID($D144,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D144,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D144=0),\"NA\",IF($B144=\"DLSBT\",MID($D144,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D144,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D144=0),\"NA\",MID($D144,m2Inicio+INDIRECT(B144),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D144=0),\"NA\",RIGHT($D144,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D144=0),\"NA\",RIGHT($D144,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V144<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E144<=FechaMin,E144>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H144<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N144=0,0,IF(OR(I144/N144<=MObraMin,I144/N144>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N144<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q144<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R144<=INDIRECT(VLOOKUP(B144,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,50992.2,null,{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ144),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D144=0,\"\",VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW144),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B144,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B144,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B144,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},45892.979999999996,50992.2]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMA","CMEDIMBSNO999","2022-06-30","Panama",null,36964.050000000003,14028.15,null,0,null,null,50992.2,null,0,{"$f":"IF(OR(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D145=0),\"NA\",IF($B145=\"DLABT\",MID($D145,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D145,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D145=0),\"NA\",IF(OR($B145=\"DLABT\",$B145=\"DLSBT\"),MID($D145,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D145,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D145=0),\"NA\",IF($B145=\"DLSBT\",MID($D145,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D145,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D145=0),\"NA\",MID($D145,m2Inicio+INDIRECT(B145),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D145=0),\"NA\",RIGHT($D145,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D145=0),\"NA\",RIGHT($D145,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V145<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E145<=FechaMin,E145>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H145<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N145=0,0,IF(OR(I145/N145<=MObraMin,I145/N145>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N145<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q145<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R145<=INDIRECT(VLOOKUP(B145,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,50992.2,null,{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ145),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D145=0,\"\",VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW145),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B145,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B145,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B145,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},45892.979999999996,50992.2]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMA","CMEDIMBSNO999","2022-06-30","Panama",null,36964.050000000003,14028.15,null,0,null,null,50992.2,null,0,{"$f":"IF(OR(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D146=0),\"NA\",IF($B146=\"DLABT\",MID($D146,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D146,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D146=0),\"NA\",IF(OR($B146=\"DLABT\",$B146=\"DLSBT\"),MID($D146,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D146,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D146=0),\"NA\",IF($B146=\"DLSBT\",MID($D146,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D146,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D146=0),\"NA\",MID($D146,m2Inicio+INDIRECT(B146),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D146=0),\"NA\",RIGHT($D146,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D146=0),\"NA\",RIGHT($D146,3)*1)","v":999},1,{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V146<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E146<=FechaMin,E146>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H146<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N146=0,0,IF(OR(I146/N146<=MObraMin,I146/N146>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N146<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q146<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R146<=INDIRECT(VLOOKUP(B146,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,50992.2,null,{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ146),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D146=0,\"\",VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW146),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B146,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B146,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B146,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},45892.979999999996,50992.2]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMA","CMEDIMBSNO002","2022-06-30","Panama",null,74,28.08,null,0,null,null,102.08,null,0,{"$f":"IF(OR(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D147=0),\"NA\",IF($B147=\"DLABT\",MID($D147,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D147,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D147=0),\"NA\",IF(OR($B147=\"DLABT\",$B147=\"DLSBT\"),MID($D147,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D147,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D147=0),\"NA\",IF($B147=\"DLSBT\",MID($D147,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D147,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D147=0),\"NA\",MID($D147,m2Inicio+INDIRECT(B147),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D147=0),\"NA\",RIGHT($D147,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D147=0),\"NA\",RIGHT($D147,3)*1)","v":2},1,{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V147<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E147<=FechaMin,E147>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H147<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N147=0,0,IF(OR(I147/N147<=MObraMin,I147/N147>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N147<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q147<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R147<=INDIRECT(VLOOKUP(B147,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,102.08,null,{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ147),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D147=0,\"\",VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW147),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B147,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B147,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B147,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},91.872,102.08]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMA","CMEDIMBDNO062","2022-06-30","Panama",null,32527.94,872.06,null,0,null,null,33400,null,0,{"$f":"IF(OR(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D148=0),\"NA\",IF($B148=\"DLABT\",MID($D148,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D148,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D148=0),\"NA\",IF(OR($B148=\"DLABT\",$B148=\"DLSBT\"),MID($D148,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D148,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D148=0),\"NA\",IF($B148=\"DLSBT\",MID($D148,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D148,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D148=0),\"NA\",MID($D148,m2Inicio+INDIRECT(B148),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D148=0),\"NA\",RIGHT($D148,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D148=0),\"NA\",RIGHT($D148,3)*1)","v":62},1,{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V148<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E148<=FechaMin,E148>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H148<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N148=0,0,IF(OR(I148/N148<=MObraMin,I148/N148>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N148<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q148<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R148<=INDIRECT(VLOOKUP(B148,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,33400,null,{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ148),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D148=0,\"\",VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW148),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B148,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B148,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B148,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},30060,33400]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMA","CMEDITBDTI266","2022-06-30","Panama",null,257958.81,11053.19,null,0,null,null,269012,null,0,{"$f":"IF(OR(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D149=0),\"NA\",IF($B149=\"DLABT\",MID($D149,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D149,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D149=0),\"NA\",IF(OR($B149=\"DLABT\",$B149=\"DLSBT\"),MID($D149,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D149,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D149=0),\"NA\",IF($B149=\"DLSBT\",MID($D149,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D149,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D149=0),\"NA\",MID($D149,m2Inicio+INDIRECT(B149),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D149=0),\"NA\",RIGHT($D149,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D149=0),\"NA\",RIGHT($D149,3)*1)","v":266},1,{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V149<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E149<=FechaMin,E149>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H149<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N149=0,0,IF(OR(I149/N149<=MObraMin,I149/N149>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N149<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q149<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R149<=INDIRECT(VLOOKUP(B149,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,269012,null,{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ149),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D149=0,\"\",VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW149),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B149,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B149,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B149,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},242110.80000000002,269012]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMA","CMEDITMTTT013","2022-06-30","Panama",null,145127.34,6122.66,null,0,null,null,151250,null,0,{"$f":"IF(OR(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D150=0),\"NA\",IF($B150=\"DLABT\",MID($D150,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D150,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D150=0),\"NA\",IF(OR($B150=\"DLABT\",$B150=\"DLSBT\"),MID($D150,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D150,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D150=0),\"NA\",IF($B150=\"DLSBT\",MID($D150,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D150,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D150=0),\"NA\",MID($D150,m2Inicio+INDIRECT(B150),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D150=0),\"NA\",RIGHT($D150,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D150=0),\"NA\",RIGHT($D150,3)*1)","v":13},1,{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V150<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E150<=FechaMin,E150>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H150<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N150=0,0,IF(OR(I150/N150<=MObraMin,I150/N150>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N150<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q150<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R150<=INDIRECT(VLOOKUP(B150,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,151250,null,{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ150),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D150=0,\"\",VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW150),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B150,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B150,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B150,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},136125,151250]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMA","CMEDITMTTT024","2022-06-30","Panama",null,99742.11,2756.89,null,0,null,null,102499,null,0,{"$f":"IF(OR(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D151=0),\"NA\",IF($B151=\"DLABT\",MID($D151,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D151,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D151=0),\"NA\",IF(OR($B151=\"DLABT\",$B151=\"DLSBT\"),MID($D151,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D151,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D151=0),\"NA\",IF($B151=\"DLSBT\",MID($D151,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D151,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D151=0),\"NA\",MID($D151,m2Inicio+INDIRECT(B151),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D151=0),\"NA\",RIGHT($D151,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D151=0),\"NA\",RIGHT($D151,3)*1)","v":24},1,{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V151<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E151<=FechaMin,E151>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H151<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N151=0,0,IF(OR(I151/N151<=MObraMin,I151/N151>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N151<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q151<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R151<=INDIRECT(VLOOKUP(B151,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,102499,null,{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ151),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D151=0,\"\",VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW151),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B151,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B151,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B151,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},92249.1,102499]
["Edemet Proy con ctas 2022 I","CMEDI","EM-CMEDI-PANAMA","CMEDIMBSNO161","2022-06-30","Panama",null,41107.440000000002,8092.56,null,0,null,null,49200,null,0,{"$f":"IF(OR(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D152=0),\"NA\",IF($B152=\"DLABT\",MID($D152,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D152,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D152=0),\"NA\",IF(OR($B152=\"DLABT\",$B152=\"DLSBT\"),MID($D152,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D152,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D152=0),\"NA\",IF($B152=\"DLSBT\",MID($D152,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D152,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D152=0),\"NA\",MID($D152,m2Inicio+INDIRECT(B152),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D152=0),\"NA\",RIGHT($D152,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D152=0),\"NA\",RIGHT($D152,3)*1)","v":161},1,{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V152<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E152<=FechaMin,E152>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H152<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N152=0,0,IF(OR(I152/N152<=MObraMin,I152/N152>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N152<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q152<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R152<=INDIRECT(VLOOKUP(B152,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,49200,null,{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ152),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D152=0,\"\",VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW152),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B152,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B152,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B152,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},44280,49200]
["Edemet Proy con ctas 2022 I","AINAP","AINAPMETLED","AINAPL999A00000000","2022-06-30","PANAMA",null,105188.33,42458.5,null,0,null,null,147646.82999999999,null,0,{"$f":"IF(OR(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D153=0),\"NA\",IF($B153=\"DLABT\",MID($D153,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D153,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D153=0),\"NA\",IF(OR($B153=\"DLABT\",$B153=\"DLSBT\"),MID($D153,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D153,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D153=0),\"NA\",IF($B153=\"DLSBT\",MID($D153,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D153,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D153=0),\"NA\",MID($D153,m2Inicio+INDIRECT(B153),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D153=0),\"NA\",RIGHT($D153,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D153=0),\"NA\",RIGHT($D153,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V153<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E153<=FechaMin,E153>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H153<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N153=0,0,IF(OR(I153/N153<=MObraMin,I153/N153>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N153<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q153<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R153<=INDIRECT(VLOOKUP(B153,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,147646.82999999999,null,{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ153),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D153=0,\"\",VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW153),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B153,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B153,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B153,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},132882.147,147646.82999999999]
["Edemet Proy con ctas 2022 I","AINAP","AINAPMETLED","AINAPL999A00000000","2022-06-30","PANAMA",null,105188.33,42458.5,null,0,null,null,147646.82999999999,null,0,{"$f":"IF(OR(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D154=0),\"NA\",IF($B154=\"DLABT\",MID($D154,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D154,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D154=0),\"NA\",IF(OR($B154=\"DLABT\",$B154=\"DLSBT\"),MID($D154,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D154,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D154=0),\"NA\",IF($B154=\"DLSBT\",MID($D154,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D154,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D154=0),\"NA\",MID($D154,m2Inicio+INDIRECT(B154),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D154=0),\"NA\",RIGHT($D154,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D154=0),\"NA\",RIGHT($D154,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V154<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E154<=FechaMin,E154>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H154<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N154=0,0,IF(OR(I154/N154<=MObraMin,I154/N154>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N154<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q154<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R154<=INDIRECT(VLOOKUP(B154,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,147646.82999999999,null,{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ154),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D154=0,\"\",VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW154),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B154,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B154,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B154,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},132882.147,147646.82999999999]
["Edemet Proy con ctas 2022 I","AINAP","AINAPMETLED","AINAPL999A00000000","2022-06-30","PANAMA",null,105188.33,42458.5,null,0,null,null,147646.82999999999,null,0,{"$f":"IF(OR(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D155=0),\"NA\",IF($B155=\"DLABT\",MID($D155,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D155,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D155=0),\"NA\",IF(OR($B155=\"DLABT\",$B155=\"DLSBT\"),MID($D155,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D155,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D155=0),\"NA\",IF($B155=\"DLSBT\",MID($D155,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D155,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D155=0),\"NA\",MID($D155,m2Inicio+INDIRECT(B155),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D155=0),\"NA\",RIGHT($D155,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D155=0),\"NA\",RIGHT($D155,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V155<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E155<=FechaMin,E155>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H155<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N155=0,0,IF(OR(I155/N155<=MObraMin,I155/N155>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N155<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q155<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R155<=INDIRECT(VLOOKUP(B155,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,147646.82999999999,null,{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ155),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D155=0,\"\",VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW155),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B155,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B155,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B155,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},132882.147,147646.82999999999]
["Edemet Proy con ctas 2022 I","AINAP","AINAPMETLED","AINAPL145A00000000","2022-06-30","PANAMA",null,15267.58,6162.65,null,0,null,null,21430.23,null,0,{"$f":"IF(OR(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D156=0),\"NA\",IF($B156=\"DLABT\",MID($D156,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D156,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D156=0),\"NA\",IF(OR($B156=\"DLABT\",$B156=\"DLSBT\"),MID($D156,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D156,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D156=0),\"NA\",IF($B156=\"DLSBT\",MID($D156,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D156,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D156=0),\"NA\",MID($D156,m2Inicio+INDIRECT(B156),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D156=0),\"NA\",RIGHT($D156,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D156=0),\"NA\",RIGHT($D156,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V156<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E156<=FechaMin,E156>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H156<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N156=0,0,IF(OR(I156/N156<=MObraMin,I156/N156>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N156<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q156<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R156<=INDIRECT(VLOOKUP(B156,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,21430.23,null,{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ156),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D156=0,\"\",VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW156),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B156,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B156,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B156,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},19287.206999999999,21430.23]
["Edemet Proy con ctas 2022 I","PPLIN","EM-1500-01","PPLINAI","2022-06-30","Panama",null,103069.72,0,null,0,null,null,103069.72,null,0,{"$f":"IF(OR(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D157=0),\"NA\",IF($B157=\"DLABT\",MID($D157,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D157,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D157=0),\"NA\",IF(OR($B157=\"DLABT\",$B157=\"DLSBT\"),MID($D157,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D157,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D157=0),\"NA\",IF($B157=\"DLSBT\",MID($D157,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D157,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D157=0),\"NA\",MID($D157,m2Inicio+INDIRECT(B157),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D157=0),\"NA\",RIGHT($D157,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D157=0),\"NA\",RIGHT($D157,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V157<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E157<=FechaMin,E157>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H157<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N157=0,0,IF(OR(I157/N157<=MObraMin,I157/N157>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N157<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q157<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R157<=INDIRECT(VLOOKUP(B157,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,103069.72,null,{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ157),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D157=0,\"\",VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW157),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B157,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B157,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B157,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},92762.748000000007,103069.72]
["Edemet Proy con ctas 2022 I","AINAP","AINAPVE","AINAPS522A00000000","2022-06-30","VERAGUAS",null,109682.13,44272.39,null,0,null,null,153954.51999999999,null,0,{"$f":"IF(OR(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(Q$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D158=0),\"NA\",IF($B158=\"DLABT\",MID($D158,PosteInicioBT,PosteFinBT-PosteInicioBT+1)*1,MID($D158,PosteInicio,PosteFin-PosteInicio+1)*1))","v":"NA"},{"$f":"IF(OR(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(R$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D158=0),\"NA\",IF(OR($B158=\"DLABT\",$B158=\"DLSBT\"),MID($D158,CondInicioBT,CondFinBT-CondInicioBT+1)*1,MID($D158,CondInicio,CondFin-CondInicio+1)*1))","v":"NA"},"NA",{"$f":"IF(OR(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(T$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D158=0),\"NA\",IF($B158=\"DLSBT\",MID($D158,ZanjaInicioBT,ZanjaFinBT-ZanjaInicioBT+1)*1,MID($D158,ZanjaInicio,ZanjaFin-ZanjaInicio+1)*1))","v":"NA"},1,{"$f":"IF(OR(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(V$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D158=0),\"NA\",MID($D158,m2Inicio+INDIRECT(B158),m2Fin-m2Inicio+1)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(W$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D158=0),\"NA\",RIGHT($D158,4)*1)","v":"NA"},{"$f":"IF(OR(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(X$1,Formulacion!$1:$1,0),FALSE)=\"NA\",$D158=0),\"NA\",RIGHT($D158,3)*1)","v":"NA"},1,{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(Z$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(V158<=m2Min,0,1))","v":1},{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(OR(E158<=FechaMin,E158>FechaMax),0,1))","v":1},{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AB$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(H158<=MaterialesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AC$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N158=0,0,IF(OR(I158/N158<=MObraMin,I158/N158>=MObraMax),MDOmin,1)))","v":1},{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AD$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(N158<=CostoTotalMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AE$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(Q158<=PostesMin,0,1))","v":1},{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AF$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,IF(R158<=INDIRECT(VLOOKUP(B158,Formulacion!$A:$BE,2,FALSE)),0,1))","v":1},1,153954.51999999999,null,{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AJ$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AJ158),FALSE))","v":"NA"},{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AK$1,Formulacion!$1:$1,0),FALSE))","v":1},{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AL$1,Formulacion!$1:$1,0),FALSE))","v":1},1,{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",IF(D158=0,\"\",VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AN$1,Formulacion!$1:$1,0),FALSE)))","v":"NA"},"X","","","","","","","NA",{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE)=\"NA\",\"NA\",HLOOKUP(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AW$1,Formulacion!$1:$1,0),FALSE),$Q:$Z,ROW(AW158),FALSE))","v":"NA"},"NA",1,{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B158,Formulacion!$A:$BE,MATCH(AZ$1,Formulacion!$1:$1,0),FALSE))","v":0.9},{"$f":"IF(VLOOKUP($B158,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE)=\"NA\",1,VLOOKUP($B158,Formulacion!$A:$BE,MATCH(BA$1,Formulacion!$1:$1,0),FALSE))","v":1},138559.068,153954.51999999999]

{"sheet":"EfectosFactores","index":3,"n_rows":91,"n_cols":8,"rows_kept":91,"cut":false,"hidden":false,"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:$N)","v":0},{"$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":0},{"$f":"SUMIFS(Datos!$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!A42","v":0}]
[{"$f":"Formulacion!A43","v":0}]
[{"$f":"Formulacion!A44","v":0}]
[{"$f":"Formulacion!A45","v":0}]
[{"$f":"Formulacion!A46","v":0}]
[{"$f":"Formulacion!A47","v":0}]
[{"$f":"Formulacion!A48","v":0}]
[{"$f":"Formulacion!A49","v":0}]
[{"$f":"Formulacion!A50","v":0}]
[{"$f":"Formulacion!A51","v":0}]
[{"$f":"Formulacion!A52","v":0}]
[{"$f":"Formulacion!A53","v":0}]
[{"$f":"Formulacion!A54","v":0}]
[{"$f":"Formulacion!A55","v":0}]
[{"$f":"Formulacion!A56","v":0}]
[{"$f":"Formulacion!A57","v":0}]
[{"$f":"Formulacion!A58","v":0}]
[{"$f":"Formulacion!A59","v":0}]
[{"$f":"Formulacion!A60","v":0}]
[{"$f":"Formulacion!A61","v":0}]
[{"$f":"Formulacion!A62","v":0}]
[{"$f":"Formulacion!A63","v":0}]
[{"$f":"Formulacion!A64","v":0}]
[{"$f":"Formulacion!A65","v":0}]
[{"$f":"Formulacion!A66","v":0}]
[{"$f":"Formulacion!A67","v":0}]
[{"$f":"Formulacion!A68","v":0}]
[{"$f":"Formulacion!A69","v":0}]
[{"$f":"Formulacion!A70","v":0}]
[{"$f":"Formulacion!A71","v":0}]
[{"$f":"Formulacion!A72","v":0}]
[{"$f":"Formulacion!A73","v":0}]
[{"$f":"Formulacion!A74","v":0}]
[{"$f":"Formulacion!A75","v":0}]
[{"$f":"Formulacion!A76","v":0}]
[{"$f":"Formulacion!A77","v":0}]
[{"$f":"Formulacion!A78","v":0}]
[{"$f":"Formulacion!A79","v":0}]
[{"$f":"Formulacion!A80","v":0}]
[{"$f":"Formulacion!A81","v":0}]
[{"$f":"Formulacion!A82","v":0}]
[{"$f":"Formulacion!A83","v":0}]
[{"$f":"Formulacion!A84","v":0}]
[{"$f":"Formulacion!A85","v":0}]
[{"$f":"Formulacion!A86","v":0}]
[{"$f":"Formulacion!A87","v":0}]
[{"$f":"Formulacion!A88","v":0}]
[{"$f":"Formulacion!A89","v":0}]
[{"$f":"Formulacion!A90","v":0}]
[null,{"$f":"SUM(B2:B90)","v":0},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",{"$f":"SUMIF(Datos!B:B,Resumen!A2,Datos!N:N)","v":147465.21},{"$f":"IF(D2=0,0,F2/D2)","v":0.90000000000000013},{"$f":"SUMIF(Datos!B:B,Resumen!A2,Datos!BB:BB)","v":132718.68900000001},0]
["PTERR","","Terrenos",{"$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",{"$f":"SUMIF(Datos!B:B,Resumen!A4,Datos!N:N)","v":426102.62},0.9,{"$f":"SUMIF(Datos!B:B,Resumen!A4,Datos!BB:BB)","v":383492.35800000001},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",{"$f":"SUMIF(Datos!B:B,Resumen!A6,Datos!N:N)","v":1382046.54},0.89999999999999991,{"$f":"SUMIF(Datos!B:B,Resumen!A6,Datos!BB:BB)","v":1243841.8859999999},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",{"$f":"SUM(D2:D9)","v":1955614.37},{"$f":"IF(D10=0,0,SUM(F2:F9)/D10)","v":0.89999999999999991},{"$f":"D10*E10","v":1760052.933},{"$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":4258041.8099999996},0.9,{"$f":"SUMIF(Datos!B:B,Resumen!A15,Datos!BB:BB)","v":3832237.6289999997},0]
["DTRAM-230","","Subestaciones  230 kV / MT",{"$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":8058850.2000000002},{"$f":"IF(D19=0,0,F19/D19)","v":0.9},{"$f":"SUMIF(Datos!B:B,Resumen!A19,Datos!BB:BB)","v":7252965.1800000006},0]
["DLAMT-13,8","","Líneas aéreas de 13,8 kV",{"$f":"SUMIF(Datos!B:B,Resumen!A20,Datos!N:N)","v":3143272.7},0.8999999999999998,{"$f":"SUMIF(Datos!B:B,Resumen!A20,Datos!BB:BB)","v":2828945.4299999997},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",{"$f":"SUMIF(Datos!B:B,Resumen!A22,Datos!N:N)","v":1544444.6799999997},0.90000000000000024,{"$f":"SUMIF(Datos!B:B,Resumen!A22,Datos!BB:BB)","v":1390000.2120000001},0]
["DLSMT-13,8","","Líneas subterráneas de 13,8 kV",{"$f":"SUMIF(Datos!B:B,Resumen!A23,Datos!N:N)","v":8026992.209999999},0.90000000000000036,{"$f":"SUMIF(Datos!B:B,Resumen!A23,Datos!BB:BB)","v":7224292.9890000019},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",{"$f":"SUMIF(Datos!B:B,Resumen!A29,Datos!N:N)","v":3797933.6799999997},0.90000000000000024,{"$f":"SUMIF(Datos!B:B,Resumen!A29,Datos!BB:BB)","v":3418140.3120000008},0]
["DTRMB-13,8","","Centro de transformación  13,8 kV / BT",{"$f":"SUMIF(Datos!B:B,Resumen!A30,Datos!N:N)","v":5586690.3499999996},0.90000000000000013,{"$f":"SUMIF(Datos!B:B,Resumen!A30,Datos!BB:BB)","v":5028021.3150000004},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",{"$f":"SUMIF(Datos!B:B,Resumen!A33,Datos!N:N)","v":5004491.5199999996},0.90000000000000024,{"$f":"SUMIF(Datos!B:B,Resumen!A33,Datos!BB:BB)","v":4504042.3680000007},0]
["DLSBT","","Líneas subterráneas BT",{"$f":"SUMIF(Datos!B:B,Resumen!A34,Datos!N:N)","v":5022760.45},0.9,{"$f":"SUMIF(Datos!B:B,Resumen!A34,Datos!BB:BB)","v":4520484.4050000003},0]
["DACBT","","Acometidas BT",{"$f":"SUMIF(Datos!B:B,Resumen!A35,Datos!N:N)","v":362809.69999999995},0.9,{"$f":"SUMIF(Datos!B:B,Resumen!A35,Datos!BB:BB)","v":326528.73},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",{"$f":"SUM(D11:D39)","v":44806287.300000012},{"$f":"IF(D40=0,0,SUM(F11:F39)/D40)","v":0.8999999999999998},{"$f":"D40*E40","v":40325658.57},{"$f":"SUM(G11:G39)","v":0}]
["AINAP","ALUMBRADO PÚBLICO","Lámparas, accesorios y postes de alumbrado público",{"$f":"SUMIF(Datos!B:B,Resumen!A41,Datos!N:N)","v":1127377.9199999999},0.9,{"$f":"SUMIF(Datos!B:B,Resumen!A41,Datos!BB:BB)","v":1014640.1279999999},0]
[null,"","TOTAL ALUMBRADO PÚBLICO",{"$f":"D41","v":1127377.9199999999},{"$f":"E41","v":0.9},1014640.1279999999,{"$f":"G41","v":0}]
["CMEDI","COMERCIALIZACIÓN","Sistema de medidores y accesorios",{"$f":"SUMIF(Datos!B:B,Resumen!A43,Datos!N:N)","v":2345758.65},0.90000000000000013,{"$f":"SUMIF(Datos!B:B,Resumen!A43,Datos!BB:BB)","v":2111182.7850000001},0]
["CMESM","","Equipos de medida SMEC",{"$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":2345758.65},{"$f":"IF(D46=0,0,SUM(F43:F45)/D46)","v":0.90000000000000013},2111182.7850000001,{"$f":"SUM(G43:G45)","v":0}]
[null,"TOTAL PROPIEDADES Y PLANTA + SISTEMA DE DISTRIBUCIÓN + ALUMBRADO PÚBLICO + COMERCIALIZACIÓN","",{"$f":"D10+D40+D42+D46","v":50235038.24000001},{"$f":"IF(D47=0,0,(F46+F42+F40+F10)/D47)","v":0.8999999999999998},{"$f":"D47*E47","v":45211534.416000001},{"$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},0]